Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.25% first-year return on $79,821 initial cash invested.
-11.25%
Cash On Cash
4.23%
Cap Rate
0.69
DSCR
$2,713
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $3,461 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,821
Downpayment
20%
$76,020
Closing costs
1%
$3,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,713
Total Expenses
$3,461
Mortgage P&I
72%
$1,952
Property Taxes
22%
$592
Home Insurance
5%
$136
HOA
3%
$75
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0