Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.68% first-year return on $80,514 initial cash invested.
-26.68%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$1,260
Rent
-$1,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,260 income − $3,050 expenses = $1,790 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,514
Downpayment
20%
$76,680
Closing costs
1%
$3,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$3,050
Mortgage P&I
156%
$1,967
Property Taxes
49%
$616
Home Insurance
11%
$139
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0