Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.33% first-year return on $80,661 initial cash invested.
-5.33%
Cash On Cash
5.91%
Cap Rate
0.9
DSCR
$3,037
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $3,395 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,661
Downpayment
20%
$76,820
Closing costs
1%
$3,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,037
Total Expenses
$3,395
Mortgage P&I
69%
$2,099
Property Taxes
12%
$370
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0