Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $81,942 initial cash invested.
-13.47%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,059
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $2,979 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,059
Total Expenses
$2,979
Mortgage P&I
96%
$1,978
Property Taxes
16%
$321
Home Insurance
7%
$138
HOA
0%
$6
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0