Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.36% first-year return on $81,690 initial cash invested.
-3.36%
Cash On Cash
6.1%
Cap Rate
0.96
DSCR
$3,143
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,143 income − $3,372 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,143
Total Expenses
$3,372
Mortgage P&I
65%
$2,049
Property Taxes
12%
$370
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0