Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.37% first-year return on $79,716 initial cash invested.
-8.37%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$3,367
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,367 income − $3,923 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,716
Downpayment
20%
$75,920
Closing costs
1%
$3,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,367
Total Expenses
$3,923
Mortgage P&I
55%
$1,866
Property Taxes
31%
$1,042
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0