Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.87% first-year return on $80,766 initial cash invested.
-8.87%
Cash On Cash
4.89%
Cap Rate
0.77
DSCR
$2,428
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $3,025 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,766
Downpayment
20%
$76,920
Closing costs
1%
$3,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,428
Total Expenses
$3,025
Mortgage P&I
84%
$2,043
Property Taxes
9%
$213
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0