Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.98% first-year return on $80,619 initial cash invested.
-5.98%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$2,365
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $2,767 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,619
Downpayment
20%
$76,780
Closing costs
1%
$3,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,365
Total Expenses
$2,767
Mortgage P&I
79%
$1,880
Property Taxes
6%
$137
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0