Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $81,564 initial cash invested.
-11.46%
Cash On Cash
4.34%
Cap Rate
0.68
DSCR
$2,501
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $3,280 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,564
Downpayment
20%
$77,680
Closing costs
1%
$3,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$3,280
Mortgage P&I
82%
$2,058
Property Taxes
17%
$437
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0