Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.38% first-year return on $80,913 initial cash invested.
-15.38%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$2,402
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $3,439 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,913
Downpayment
20%
$77,060
Closing costs
1%
$3,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$3,439
Mortgage P&I
80%
$1,925
Property Taxes
28%
$684
Home Insurance
6%
$138
HOA
3%
$68
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0