Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.42% first-year return on $79,905 initial cash invested.
-4.42%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$2,720
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $3,014 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,905
Downpayment
20%
$76,100
Closing costs
1%
$3,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$3,014
Mortgage P&I
71%
$1,924
Property Taxes
9%
$253
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0