Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.21% first-year return on $80,199 initial cash invested.
-11.21%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$2,446
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $3,195 expenses = $749 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,199
Downpayment
20%
$76,380
Closing costs
1%
$3,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,446
Total Expenses
$3,195
Mortgage P&I
78%
$1,916
Property Taxes
14%
$354
Home Insurance
6%
$137
HOA
6%
$152
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0