Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.13% first-year return on $81,417 initial cash invested.
-10.13%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$2,054
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $2,741 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,417
Downpayment
20%
$77,540
Closing costs
1%
$3,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,054
Total Expenses
$2,741
Mortgage P&I
95%
$1,958
Property Taxes
6%
$113
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0