Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.27% first-year return on $81,774 initial cash invested.
-9.27%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$2,799
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $3,431 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,799
Total Expenses
$3,431
Mortgage P&I
69%
$1,942
Property Taxes
22%
$623
Home Insurance
5%
$138
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0