Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.31% first-year return on $80,787 initial cash invested.
-9.31%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$3,145
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,145 income − $3,772 expenses = $627 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,145
Total Expenses
$3,772
Mortgage P&I
62%
$1,938
Property Taxes
28%
$881
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0