Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.1% first-year return on $81,879 initial cash invested.
-1.1%
Cash On Cash
6.08%
Cap Rate
1.05
DSCR
$3,220
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $3,295 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,220
Total Expenses
$3,295
Mortgage P&I
59%
$1,889
Property Taxes
13%
$433
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0