Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.76% first-year return on $81,228 initial cash invested.
-5.76%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$2,829
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $3,219 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,228
Downpayment
20%
$77,360
Closing costs
1%
$3,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,829
Total Expenses
$3,219
Mortgage P&I
69%
$1,944
Property Taxes
15%
$418
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0