Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.31% first-year return on $80,451 initial cash invested.
-11.31%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$2,062
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $2,820 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,451
Downpayment
20%
$76,620
Closing costs
1%
$3,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,062
Total Expenses
$2,820
Mortgage P&I
95%
$1,955
Property Taxes
9%
$194
Home Insurance
7%
$135
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0