Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.99% first-year return on $79,779 initial cash invested.
-11.99%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$2,187
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $2,984 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,187
Total Expenses
$2,984
Mortgage P&I
88%
$1,915
Property Taxes
17%
$368
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0