Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.81% first-year return on $80,283 initial cash invested.
-12.81%
Cash On Cash
4.31%
Cap Rate
0.66
DSCR
$2,779
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,779 income − $3,636 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,283
Downpayment
20%
$76,460
Closing costs
1%
$3,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,779
Total Expenses
$3,636
Mortgage P&I
75%
$2,091
Property Taxes
25%
$682
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0