Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.19% first-year return on $81,690 initial cash invested.
-11.19%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$2,908
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $3,670 expenses = $762 out of pocket
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
$2,908
Total Expenses
$3,670
Mortgage P&I
67%
$1,938
Property Taxes
29%
$841
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0