Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.47% first-year return on $80,808 initial cash invested.
-4.47%
Cash On Cash
5.55%
Cap Rate
0.91
DSCR
$2,533
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $2,834 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,808
Downpayment
20%
$76,960
Closing costs
1%
$3,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,533
Total Expenses
$2,834
Mortgage P&I
77%
$1,954
Property Taxes
3%
$81
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0