Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.48% first-year return on $80,178 initial cash invested.
-10.48%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$2,220
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $2,920 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,178
Downpayment
20%
$76,360
Closing costs
1%
$3,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$2,920
Mortgage P&I
87%
$1,921
Property Taxes
12%
$260
Home Insurance
6%
$129
HOA
1%
$33
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0