Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.35% first-year return on $81,879 initial cash invested.
-13.35%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$2,535
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $3,446 expenses = $911 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,535
Total Expenses
$3,446
Mortgage P&I
81%
$2,053
Property Taxes
24%
$597
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0