Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.05% first-year return on $81,165 initial cash invested.
-7.05%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$2,742
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $3,219 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,165
Downpayment
20%
$77,300
Closing costs
1%
$3,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,742
Total Expenses
$3,219
Mortgage P&I
71%
$1,952
Property Taxes
15%
$421
Home Insurance
5%
$133
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0