Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.47% first-year return on $81,396 initial cash invested.
-11.47%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$2,301
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $3,079 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,396
Downpayment
20%
$77,520
Closing costs
1%
$3,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,301
Total Expenses
$3,079
Mortgage P&I
86%
$1,971
Property Taxes
16%
$372
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0