Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.11% first-year return on $81,438 initial cash invested.
-16.11%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$1,575
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $2,668 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,438
Downpayment
20%
$77,560
Closing costs
1%
$3,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,575
Total Expenses
$2,668
Mortgage P&I
128%
$2,012
Property Taxes
7%
$110
Home Insurance
9%
$136
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0