Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.95% first-year return on $80,535 initial cash invested.
-2.95%
Cash On Cash
6.02%
Cap Rate
0.97
DSCR
$2,816
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $3,014 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,535
Downpayment
20%
$76,700
Closing costs
1%
$3,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,816
Total Expenses
$3,014
Mortgage P&I
70%
$1,982
Property Taxes
5%
$150
Home Insurance
5%
$136
HOA
0%
$13
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0