Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.43% first-year return on $80,409 initial cash invested.
-10.43%
Cash On Cash
4.87%
Cap Rate
0.73
DSCR
$2,353
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $3,052 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,409
Downpayment
20%
$76,580
Closing costs
1%
$3,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,353
Total Expenses
$3,052
Mortgage P&I
91%
$2,135
Property Taxes
7%
$172
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0