Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $79,695 initial cash invested.
-10.16%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$2,098
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $2,773 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$2,773
Mortgage P&I
90%
$1,894
Property Taxes
10%
$200
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0