Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $81,186 initial cash invested.
-11.44%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$2,353
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $3,127 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,186
Downpayment
20%
$77,320
Closing costs
1%
$3,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,353
Total Expenses
$3,127
Mortgage P&I
82%
$1,919
Property Taxes
19%
$456
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0