Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.97% first-year return on $79,779 initial cash invested.
-7.97%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$2,359
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,359 income − $2,889 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,359
Total Expenses
$2,889
Mortgage P&I
82%
$1,929
Property Taxes
7%
$155
Home Insurance
6%
$133
HOA
2%
$58
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0