Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.79% first-year return on $81,690 initial cash invested.
-4.79%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$2,954
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $3,280 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,954
Total Expenses
$3,280
Mortgage P&I
65%
$1,933
Property Taxes
15%
$443
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0