Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.15% first-year return on $81,018 initial cash invested.
-7.15%
Cash On Cash
5.11%
Cap Rate
0.83
DSCR
$2,824
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $3,307 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,824
Total Expenses
$3,307
Mortgage P&I
70%
$1,986
Property Taxes
15%
$422
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0