Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.89% first-year return on $80,892 initial cash invested.
-5.89%
Cash On Cash
5.78%
Cap Rate
0.88
DSCR
$2,987
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,987 income − $3,384 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,892
Downpayment
20%
$77,040
Closing costs
1%
$3,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,987
Total Expenses
$3,384
Mortgage P&I
70%
$2,102
Property Taxes
13%
$382
Home Insurance
4%
$124
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0