Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $79,798 initial cash invested.
-16.26%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$2,546
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $3,627 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,546
Total Expenses
$3,627
Mortgage P&I
74%
$1,894
Property Taxes
34%
$855
Home Insurance
5%
$133
HOA
3%
$83
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0