Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.85% first-year return on $80,766 initial cash invested.
-13.85%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$1,903
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,903 income − $2,835 expenses = $932 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,766
Downpayment
20%
$76,920
Closing costs
1%
$3,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,903
Total Expenses
$2,835
Mortgage P&I
101%
$1,928
Property Taxes
15%
$280
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0