Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.11% first-year return on $81,627 initial cash invested.
-13.11%
Cash On Cash
3.93%
Cap Rate
0.62
DSCR
$2,274
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $3,166 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,627
Downpayment
20%
$77,740
Closing costs
1%
$3,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,274
Total Expenses
$3,166
Mortgage P&I
90%
$2,051
Property Taxes
16%
$372
Home Insurance
6%
$140
HOA
1%
$12
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0