Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.44% first-year return on $81,690 initial cash invested.
-13.44%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,156
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $3,071 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,156
Total Expenses
$3,071
Mortgage P&I
92%
$1,981
Property Taxes
18%
$393
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0