Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.84% first-year return on $80,724 initial cash invested.
-5.84%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$2,416
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,809 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,724
Downpayment
20%
$76,880
Closing costs
1%
$3,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,416
Total Expenses
$2,809
Mortgage P&I
79%
$1,912
Property Taxes
5%
$120
Home Insurance
6%
$140
HOA
0%
$8
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0