Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.3% first-year return on $81,690 initial cash invested.
-17.3%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$1,512
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,512
Total Expenses
$2,690
Mortgage P&I
129%
$1,952
Property Taxes
14%
$208
Home Insurance
9%
$136
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0