Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.42% first-year return on $80,850 initial cash invested.
-5.42%
Cash On Cash
5.16%
Cap Rate
0.88
DSCR
$2,808
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $3,173 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,808
Total Expenses
$3,173
Mortgage P&I
67%
$1,881
Property Taxes
15%
$428
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0