Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.29% first-year return on $80,892 initial cash invested.
-13.29%
Cash On Cash
4.27%
Cap Rate
0.64
DSCR
$2,631
Rent
-$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $3,527 expenses = $896 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,892
Downpayment
20%
$77,040
Closing costs
1%
$3,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,631
Total Expenses
$3,527
Mortgage P&I
81%
$2,134
Property Taxes
22%
$570
Home Insurance
5%
$138
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0