Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.63% first-year return on $81,585 initial cash invested.
-3.63%
Cash On Cash
6.35%
Cap Rate
0.96
DSCR
$3,437
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,437 income − $3,684 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,437
Total Expenses
$3,684
Mortgage P&I
62%
$2,130
Property Taxes
10%
$358
Home Insurance
4%
$136
HOA
5%
$166
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0