Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $80,829 initial cash invested.
-18.85%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$1,608
Rent
-$1,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $2,878 expenses = $1,270 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,608
Total Expenses
$2,878
Mortgage P&I
125%
$2,010
Property Taxes
19%
$303
Home Insurance
9%
$140
HOA
1%
$8
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0