Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.41% first-year return on $81,648 initial cash invested.
-7.41%
Cash On Cash
4.77%
Cap Rate
0.81
DSCR
$2,608
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $3,112 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,648
Downpayment
20%
$77,760
Closing costs
1%
$3,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,608
Total Expenses
$3,112
Mortgage P&I
74%
$1,921
Property Taxes
14%
$370
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0