Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.52% first-year return on $80,955 initial cash invested.
-8.52%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$2,691
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $3,266 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,955
Downpayment
20%
$77,100
Closing costs
1%
$3,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,691
Total Expenses
$3,266
Mortgage P&I
72%
$1,949
Property Taxes
18%
$475
Home Insurance
5%
$138
HOA
0%
$4
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$161
Maintenance
5%
$135
Other
0%
$0