Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7% first-year return on $81,816 initial cash invested.
-7%
Cash On Cash
5.57%
Cap Rate
0.84
DSCR
$2,682
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $3,159 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,816
Downpayment
20%
$77,920
Closing costs
1%
$3,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$3,159
Mortgage P&I
80%
$2,152
Property Taxes
6%
$170
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0