Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.08% first-year return on $80,199 initial cash invested.
-27.08%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$1,864
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $3,674 expenses = $1,810 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,199
Downpayment
20%
$76,380
Closing costs
1%
$3,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,864
Total Expenses
$3,674
Mortgage P&I
105%
$1,963
Property Taxes
46%
$849
Home Insurance
9%
$166
HOA
11%
$212
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0