Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $81,396 initial cash invested.
-21.24%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$1,835
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $3,276 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,396
Downpayment
20%
$77,520
Closing costs
1%
$3,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,835
Total Expenses
$3,276
Mortgage P&I
106%
$1,953
Property Taxes
33%
$600
Home Insurance
13%
$245
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0