Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.5% first-year return on $79,800 initial cash invested.
-17.5%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$1,888
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $3,052 expenses = $1,164 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,888
Total Expenses
$3,052
Mortgage P&I
101%
$1,900
Property Taxes
28%
$529
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0