Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.09% first-year return on $79,800 initial cash invested.
-10.09%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$2,206
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $2,877 expenses = $671 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,206
Total Expenses
$2,877
Mortgage P&I
87%
$1,921
Property Taxes
11%
$238
Home Insurance
6%
$133
HOA
1%
$12
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0