Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.3% first-year return on $81,753 initial cash invested.
-10.3%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$2,199
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $2,901 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,753
Downpayment
20%
$77,860
Closing costs
1%
$3,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,199
Total Expenses
$2,901
Mortgage P&I
90%
$1,971
Property Taxes
10%
$220
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0