Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.38% first-year return on $81,690 initial cash invested.
-13.38%
Cash On Cash
3.88%
Cap Rate
0.61
DSCR
$1,980
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,980
Total Expenses
$2,891
Mortgage P&I
105%
$2,070
Property Taxes
9%
$170
Home Insurance
7%
$136
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...