Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.75% first-year return on $80,073 initial cash invested.
-7.75%
Cash On Cash
5.08%
Cap Rate
0.81
DSCR
$2,644
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $3,161 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,073
Downpayment
20%
$76,260
Closing costs
1%
$3,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,644
Total Expenses
$3,161
Mortgage P&I
76%
$1,999
Property Taxes
13%
$339
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0