Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.96% first-year return on $79,798 initial cash invested.
-7.96%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$2,695
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,695 income − $3,224 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,798
Downpayment
20%
$75,998
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,695
Total Expenses
$3,224
Mortgage P&I
69%
$1,855
Property Taxes
20%
$534
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0