Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.61% first-year return on $80,031 initial cash invested.
-6.61%
Cash On Cash
5.22%
Cap Rate
0.85
DSCR
$2,967
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $3,408 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,031
Downpayment
20%
$76,220
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,967
Total Expenses
$3,408
Mortgage P&I
66%
$1,950
Property Taxes
19%
$552
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0