Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $81,669 initial cash invested.
-8.26%
Cash On Cash
4.83%
Cap Rate
0.78
DSCR
$2,503
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $3,065 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,669
Downpayment
20%
$77,780
Closing costs
1%
$3,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,503
Total Expenses
$3,065
Mortgage P&I
80%
$2,003
Property Taxes
10%
$259
Home Insurance
6%
$140
HOA
1%
$13
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0