Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.42% first-year return on $81,480 initial cash invested.
-8.42%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$2,125
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,125 income − $2,697 expenses = $572 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,480
Downpayment
20%
$77,600
Closing costs
1%
$3,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,125
Total Expenses
$2,697
Mortgage P&I
91%
$1,926
Property Taxes
4%
$83
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0