Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.79% first-year return on $80,157 initial cash invested.
-9.79%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$2,292
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $2,946 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,157
Downpayment
20%
$76,340
Closing costs
1%
$3,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,292
Total Expenses
$2,946
Mortgage P&I
84%
$1,918
Property Taxes
13%
$295
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0