Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.97% first-year return on $81,879 initial cash invested.
-12.97%
Cash On Cash
3.93%
Cap Rate
0.63
DSCR
$2,691
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $3,576 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,691
Total Expenses
$3,576
Mortgage P&I
75%
$2,026
Property Taxes
27%
$714
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$161
Maintenance
5%
$135
Other
0%
$0