Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.25% first-year return on $81,669 initial cash invested.
-4.25%
Cash On Cash
5.37%
Cap Rate
0.92
DSCR
$2,555
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,555 income − $2,844 expenses = $289 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
$2,555
Total Expenses
$2,844
Mortgage P&I
74%
$1,900
Property Taxes
5%
$139
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0