Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.78% first-year return on $81,543 initial cash invested.
-4.78%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$2,577
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $2,902 expenses = $325 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,543
Downpayment
20%
$77,660
Closing costs
1%
$3,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,577
Total Expenses
$2,902
Mortgage P&I
76%
$1,963
Property Taxes
5%
$128
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0