Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.53% first-year return on $79,800 initial cash invested.
-21.53%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$1,302
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,302 income − $2,734 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,302
Total Expenses
$2,734
Mortgage P&I
146%
$1,899
Property Taxes
25%
$326
Home Insurance
10%
$133
HOA
3%
$38
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0