Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.33% first-year return on $80,304 initial cash invested.
-4.33%
Cash On Cash
5.4%
Cap Rate
0.91
DSCR
$2,519
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,519 income − $2,809 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,304
Downpayment
20%
$76,480
Closing costs
1%
$3,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,519
Total Expenses
$2,809
Mortgage P&I
75%
$1,884
Property Taxes
3%
$72
Home Insurance
6%
$140
HOA
2%
$58
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0