Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.03% first-year return on $81,732 initial cash invested.
-6.03%
Cash On Cash
5.26%
Cap Rate
0.86
DSCR
$2,451
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $2,862 expenses = $411 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,732
Downpayment
20%
$77,840
Closing costs
1%
$3,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,451
Total Expenses
$2,862
Mortgage P&I
81%
$1,993
Property Taxes
4%
$93
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0