Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.39% first-year return on $80,976 initial cash invested.
-7.39%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$2,677
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $3,176 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,976
Downpayment
20%
$77,120
Closing costs
1%
$3,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$3,176
Mortgage P&I
72%
$1,927
Property Taxes
16%
$415
Home Insurance
5%
$137
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0