Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.29% first-year return on $81,459 initial cash invested.
-24.29%
Cash On Cash
1.52%
Cap Rate
0.24
DSCR
$1,816
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $3,465 expenses = $1,649 out of pocket
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,459
Downpayment
20%
$77,580
Closing costs
1%
$3,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,816
Total Expenses
$3,465
Mortgage P&I
113%
$2,048
Property Taxes
20%
$362
Home Insurance
8%
$140
HOA
24%
$442
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0