Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.42% first-year return on $81,228 initial cash invested.
-10.42%
Cash On Cash
4.95%
Cap Rate
0.74
DSCR
$2,915
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,915 income − $3,620 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,228
Downpayment
20%
$77,360
Closing costs
1%
$3,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,915
Total Expenses
$3,620
Mortgage P&I
74%
$2,156
Property Taxes
20%
$590
Home Insurance
3%
$91
HOA
1%
$24
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0