Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.62% first-year return on $80,556 initial cash invested.
-5.62%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$2,685
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $3,062 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,556
Downpayment
20%
$76,720
Closing costs
1%
$3,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,685
Total Expenses
$3,062
Mortgage P&I
70%
$1,881
Property Taxes
14%
$370
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0