Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.98% first-year return on $81,816 initial cash invested.
-14.98%
Cash On Cash
3.73%
Cap Rate
0.57
DSCR
$2,217
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $3,238 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,816
Downpayment
20%
$77,920
Closing costs
1%
$3,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,217
Total Expenses
$3,238
Mortgage P&I
96%
$2,120
Property Taxes
18%
$402
Home Insurance
6%
$139
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0