Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $81,900 initial cash invested.
-12.76%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$2,374
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $3,245 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,374
Total Expenses
$3,245
Mortgage P&I
82%
$1,952
Property Taxes
22%
$518
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0