Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.24% first-year return on $80,367 initial cash invested.
-10.24%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$2,281
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,281 income − $2,967 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,367
Downpayment
20%
$76,540
Closing costs
1%
$3,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,281
Total Expenses
$2,967
Mortgage P&I
85%
$1,946
Property Taxes
13%
$288
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0