Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.57% first-year return on $81,123 initial cash invested.
-7.57%
Cash On Cash
4.75%
Cap Rate
0.81
DSCR
$2,841
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $3,353 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,841
Total Expenses
$3,353
Mortgage P&I
67%
$1,898
Property Taxes
21%
$584
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0