Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.13% first-year return on $80,136 initial cash invested.
-4.13%
Cash On Cash
5.81%
Cap Rate
0.94
DSCR
$3,259
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,259 income − $3,535 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,136
Downpayment
20%
$76,320
Closing costs
1%
$3,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,259
Total Expenses
$3,535
Mortgage P&I
60%
$1,960
Property Taxes
18%
$596
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0