Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.13% first-year return on $81,732 initial cash invested.
-10.13%
Cash On Cash
4.52%
Cap Rate
0.73
DSCR
$2,672
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $3,362 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,732
Downpayment
20%
$77,840
Closing costs
1%
$3,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,672
Total Expenses
$3,362
Mortgage P&I
76%
$2,023
Property Taxes
19%
$504
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0