Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.36% first-year return on $81,312 initial cash invested.
-7.36%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,613
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $3,112 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,312
Downpayment
20%
$77,440
Closing costs
1%
$3,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,613
Total Expenses
$3,112
Mortgage P&I
72%
$1,881
Property Taxes
16%
$411
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0