Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -36.46% first-year return on $80,430 initial cash invested.
-36.46%
Cash On Cash
-1.5%
Cap Rate
-0.25
DSCR
$943
Rent
-$2,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$943 income − $3,387 expenses = $2,444 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,430
Downpayment
20%
$76,600
Closing costs
1%
$3,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$943
Total Expenses
$3,387
Mortgage P&I
203%
$1,917
Property Taxes
71%
$667
Home Insurance
33%
$308
HOA
27%
$250
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0