Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.43% first-year return on $80,010 initial cash invested.
-5.43%
Cash On Cash
5.49%
Cap Rate
0.89
DSCR
$2,806
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $3,168 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,806
Total Expenses
$3,168
Mortgage P&I
70%
$1,964
Property Taxes
13%
$353
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0