Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.17% first-year return on $80,892 initial cash invested.
-13.17%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$2,067
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $2,955 expenses = $888 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,892
Downpayment
20%
$77,040
Closing costs
1%
$3,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$2,955
Mortgage P&I
94%
$1,942
Property Taxes
8%
$167
Home Insurance
7%
$136
HOA
8%
$173
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0