Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.12% first-year return on $81,228 initial cash invested.
-9.12%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$2,647
Rent
-$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $3,264 expenses = $617 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,228
Downpayment
20%
$77,360
Closing costs
1%
$3,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,647
Total Expenses
$3,264
Mortgage P&I
73%
$1,922
Property Taxes
20%
$521
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0