Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.85% first-year return on $81,186 initial cash invested.
-16.85%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$1,684
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $2,824 expenses = $1,140 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,186
Downpayment
20%
$77,320
Closing costs
1%
$3,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,684
Total Expenses
$2,824
Mortgage P&I
118%
$1,991
Property Taxes
15%
$256
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0