Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.01% first-year return on $80,577 initial cash invested.
-9.01%
Cash On Cash
5.12%
Cap Rate
0.77
DSCR
$2,504
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $3,109 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,577
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,504
Total Expenses
$3,109
Mortgage P&I
85%
$2,118
Property Taxes
8%
$205
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0