Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $80,241 initial cash invested.
-13.89%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$1,696
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,696 income − $2,625 expenses = $929 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,241
Downpayment
20%
$76,420
Closing costs
1%
$3,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,696
Total Expenses
$2,625
Mortgage P&I
114%
$1,934
Property Taxes
4%
$65
Home Insurance
11%
$184
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0