Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.7% first-year return on $81,018 initial cash invested.
-21.7%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$1,966
Rent
-$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $3,431 expenses = $1,465 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,966
Total Expenses
$3,431
Mortgage P&I
101%
$1,985
Property Taxes
41%
$799
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0