Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.38% first-year return on $79,779 initial cash invested.
-14.38%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$2,084
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $3,040 expenses = $956 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,084
Total Expenses
$3,040
Mortgage P&I
90%
$1,885
Property Taxes
23%
$481
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0