Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.36% first-year return on $81,543 initial cash invested.
-3.36%
Cash On Cash
5.69%
Cap Rate
0.96
DSCR
$3,025
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,025 income − $3,253 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,543
Downpayment
20%
$77,660
Closing costs
1%
$3,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,025
Total Expenses
$3,253
Mortgage P&I
63%
$1,917
Property Taxes
14%
$414
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0