Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.21% first-year return on $80,514 initial cash invested.
-11.21%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$2,557
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,557 income − $3,309 expenses = $752 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,514
Downpayment
20%
$76,680
Closing costs
1%
$3,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,557
Total Expenses
$3,309
Mortgage P&I
74%
$1,901
Property Taxes
24%
$608
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0