Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.32% first-year return on $81,543 initial cash invested.
-16.32%
Cash On Cash
3.33%
Cap Rate
0.52
DSCR
$1,996
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $3,105 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,543
Downpayment
20%
$77,660
Closing costs
1%
$3,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,996
Total Expenses
$3,105
Mortgage P&I
105%
$2,088
Property Taxes
18%
$359
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0