Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.87% first-year return on $80,010 initial cash invested.
-24.87%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$1,644
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $3,302 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,644
Total Expenses
$3,302
Mortgage P&I
118%
$1,942
Property Taxes
48%
$797
Home Insurance
8%
$136
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0