Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.44% first-year return on $81,627 initial cash invested.
-5.44%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$2,551
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $2,921 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,551
Total Expenses
$2,921
Mortgage P&I
76%
$1,936
Property Taxes
7%
$185
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0