Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.22% first-year return on $80,787 initial cash invested.
-1.22%
Cash On Cash
6.21%
Cap Rate
1.04
DSCR
$3,054
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $3,136 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,054
Total Expenses
$3,136
Mortgage P&I
63%
$1,920
Property Taxes
9%
$283
Home Insurance
5%
$139
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0