Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.73% first-year return on $81,543 initial cash invested.
-6.73%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$2,615
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,615 income − $3,072 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,543
Downpayment
20%
$77,660
Closing costs
1%
$3,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,615
Total Expenses
$3,072
Mortgage P&I
76%
$1,975
Property Taxes
11%
$276
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0