Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.78% first-year return on $80,472 initial cash invested.
-6.78%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$2,931
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $3,386 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,472
Downpayment
20%
$76,640
Closing costs
1%
$3,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,931
Total Expenses
$3,386
Mortgage P&I
66%
$1,934
Property Taxes
20%
$593
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0