Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.63% first-year return on $80,073 initial cash invested.
-11.63%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$2,013
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $2,789 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,073
Downpayment
20%
$76,260
Closing costs
1%
$3,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$2,789
Mortgage P&I
95%
$1,907
Property Taxes
10%
$209
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0