Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.51% first-year return on $80,850 initial cash invested.
-7.51%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$2,152
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $2,658 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$2,658
Mortgage P&I
89%
$1,918
Property Taxes
2%
$45
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0