Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10% first-year return on $81,123 initial cash invested.
-10%
Cash On Cash
4.68%
Cap Rate
0.74
DSCR
$2,780
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $3,456 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$3,456
Mortgage P&I
73%
$2,043
Property Taxes
20%
$550
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0