Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.54% first-year return on $79,800 initial cash invested.
-0.54%
Cash On Cash
6.41%
Cap Rate
1.06
DSCR
$2,968
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $3,004 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,968
Total Expenses
$3,004
Mortgage P&I
65%
$1,919
Property Taxes
6%
$181
Home Insurance
4%
$133
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0