Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.56% first-year return on $81,837 initial cash invested.
-9.56%
Cash On Cash
4.7%
Cap Rate
0.74
DSCR
$2,257
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,909 expenses = $652 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,837
Downpayment
20%
$77,940
Closing costs
1%
$3,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,257
Total Expenses
$2,909
Mortgage P&I
92%
$2,066
Property Taxes
5%
$116
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0