Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.44% first-year return on $81,942 initial cash invested.
-1.44%
Cash On Cash
6.01%
Cap Rate
1.02
DSCR
$2,835
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,933 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,942
Downpayment
20%
$78,040
Closing costs
1%
$3,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,835
Total Expenses
$2,933
Mortgage P&I
67%
$1,911
Property Taxes
4%
$118
Home Insurance
5%
$138
HOA
1%
$28
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0