Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.82% first-year return on $80,241 initial cash invested.
-6.82%
Cash On Cash
4.84%
Cap Rate
0.82
DSCR
$2,263
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $2,719 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,241
Downpayment
20%
$76,420
Closing costs
1%
$3,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,263
Total Expenses
$2,719
Mortgage P&I
83%
$1,884
Property Taxes
1%
$20
Home Insurance
6%
$133
HOA
4%
$94
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0