Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $80,798 initial cash invested.
-15.71%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$2,127
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $3,185 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,798
Downpayment
20%
$76,950
Closing costs
1%
$3,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,127
Total Expenses
$3,185
Mortgage P&I
90%
$1,905
Property Taxes
26%
$550
Home Insurance
6%
$135
HOA
2%
$42
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0