Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.86% first-year return on $81,669 initial cash invested.
-13.86%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$2,383
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,383 income − $3,326 expenses = $943 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,669
Downpayment
20%
$77,780
Closing costs
1%
$3,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,383
Total Expenses
$3,326
Mortgage P&I
80%
$1,896
Property Taxes
28%
$673
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0