Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.36% first-year return on $81,921 initial cash invested.
-9.36%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$2,107
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,921
Downpayment
20%
$78,020
Closing costs
1%
$3,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,107
Total Expenses
$2,746
Mortgage P&I
90%
$1,905
Property Taxes
7%
$154
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0