Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $81,774 initial cash invested.
-10.39%
Cash On Cash
4.81%
Cap Rate
0.73
DSCR
$2,862
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $3,570 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,774
Downpayment
20%
$77,880
Closing costs
1%
$3,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,862
Total Expenses
$3,570
Mortgage P&I
74%
$2,125
Property Taxes
20%
$561
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0