Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.63% first-year return on $81,900 initial cash invested.
-21.63%
Cash On Cash
2.53%
Cap Rate
0.37
DSCR
$1,623
Rent
-$1,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $3,099 expenses = $1,476 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.7%
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
$1,623
Total Expenses
$3,099
Mortgage P&I
137%
$2,218
Property Taxes
19%
$309
Home Insurance
8%
$136
HOA
1%
$15
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0