Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.12% first-year return on $81,879 initial cash invested.
-20.12%
Cash On Cash
2.19%
Cap Rate
0.35
DSCR
$1,482
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $2,855 expenses = $1,373 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,482
Total Expenses
$2,855
Mortgage P&I
136%
$2,010
Property Taxes
22%
$324
Home Insurance
9%
$136
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0