Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $81,123 initial cash invested.
-14.85%
Cash On Cash
3.57%
Cap Rate
0.56
DSCR
$2,202
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $3,206 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,202
Total Expenses
$3,206
Mortgage P&I
93%
$2,044
Property Taxes
18%
$401
Home Insurance
6%
$139
HOA
2%
$50
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0