Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.49% first-year return on $80,220 initial cash invested.
-17.49%
Cash On Cash
3.55%
Cap Rate
0.51
DSCR
$1,977
Rent
-$1,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $3,146 expenses = $1,169 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,220
Downpayment
20%
$76,400
Closing costs
1%
$3,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,977
Total Expenses
$3,146
Mortgage P&I
111%
$2,201
Property Taxes
13%
$262
Home Insurance
7%
$135
HOA
2%
$33
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0