Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.06% first-year return on $80,052 initial cash invested.
-0.06%
Cash On Cash
6.56%
Cap Rate
1.09
DSCR
$3,450
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,454 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,052
Downpayment
20%
$76,240
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,450
Total Expenses
$3,454
Mortgage P&I
56%
$1,917
Property Taxes
14%
$489
Home Insurance
4%
$136
HOA
0%
$16
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0