Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $80,073 initial cash invested.
-17.05%
Cash On Cash
3.16%
Cap Rate
0.49
DSCR
$1,962
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $3,100 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,073
Downpayment
20%
$76,260
Closing costs
1%
$3,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,962
Total Expenses
$3,100
Mortgage P&I
104%
$2,045
Property Taxes
21%
$410
Home Insurance
7%
$135
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0