Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.28% first-year return on $81,060 initial cash invested.
-7.28%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$2,626
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $3,118 expenses = $492 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,060
Downpayment
20%
$77,200
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,626
Total Expenses
$3,118
Mortgage P&I
73%
$1,919
Property Taxes
14%
$380
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0