Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.69% first-year return on $79,779 initial cash invested.
-5.69%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$2,471
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $2,849 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,471
Total Expenses
$2,849
Mortgage P&I
77%
$1,900
Property Taxes
7%
$173
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0