Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.06% first-year return on $80,409 initial cash invested.
-13.06%
Cash On Cash
3.84%
Cap Rate
0.62
DSCR
$2,241
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $3,116 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,409
Downpayment
20%
$76,580
Closing costs
1%
$3,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,241
Total Expenses
$3,116
Mortgage P&I
89%
$1,987
Property Taxes
18%
$412
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0