Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.84% first-year return on $79,968 initial cash invested.
-2.84%
Cash On Cash
5.73%
Cap Rate
0.97
DSCR
$2,642
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $2,831 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,968
Downpayment
20%
$76,160
Closing costs
1%
$3,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,642
Total Expenses
$2,831
Mortgage P&I
71%
$1,876
Property Taxes
5%
$132
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0