Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $80,850 initial cash invested.
-16.8%
Cash On Cash
3.39%
Cap Rate
0.51
DSCR
$2,005
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,005 income − $3,137 expenses = $1,132 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,005
Total Expenses
$3,137
Mortgage P&I
106%
$2,121
Property Taxes
18%
$361
Home Insurance
7%
$135
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0