Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.55% first-year return on $81,312 initial cash invested.
-0.55%
Cash On Cash
6.46%
Cap Rate
1.06
DSCR
$3,004
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,041 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,312
Downpayment
20%
$77,440
Closing costs
1%
$3,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,004
Total Expenses
$3,041
Mortgage P&I
66%
$1,973
Property Taxes
5%
$148
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0