Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.88% first-year return on $81,921 initial cash invested.
-6.88%
Cash On Cash
5%
Cap Rate
0.82
DSCR
$2,356
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $2,826 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,356
Total Expenses
$2,826
Mortgage P&I
84%
$1,976
Property Taxes
4%
$97
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0