Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.06% first-year return on $80,997 initial cash invested.
-6.06%
Cash On Cash
5.26%
Cap Rate
0.86
DSCR
$2,796
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $3,205 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,997
Downpayment
20%
$77,140
Closing costs
1%
$3,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,796
Total Expenses
$3,205
Mortgage P&I
70%
$1,961
Property Taxes
13%
$376
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0