Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.79% first-year return on $81,963 initial cash invested.
-13.79%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$1,994
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,963
Downpayment
20%
$78,060
Closing costs
1%
$3,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,994
Total Expenses
$2,936
Mortgage P&I
94%
$1,879
Property Taxes
20%
$393
Home Insurance
7%
$136
HOA
0%
$9
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0