Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.07% first-year return on $80,640 initial cash invested.
-2.07%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$3,120
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $3,259 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,640
Downpayment
20%
$76,800
Closing costs
1%
$3,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,120
Total Expenses
$3,259
Mortgage P&I
62%
$1,945
Property Taxes
12%
$368
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0