Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.86% first-year return on $81,354 initial cash invested.
-3.86%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$2,892
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $3,154 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,354
Downpayment
20%
$77,480
Closing costs
1%
$3,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,892
Total Expenses
$3,154
Mortgage P&I
67%
$1,925
Property Taxes
11%
$326
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0