Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.25% first-year return on $81,606 initial cash invested.
-7.25%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$2,814
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $3,307 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,606
Downpayment
20%
$77,720
Closing costs
1%
$3,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,814
Total Expenses
$3,307
Mortgage P&I
70%
$1,961
Property Taxes
17%
$469
Home Insurance
5%
$140
HOA
0%
$5
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0