Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.26% first-year return on $81,900 initial cash invested.
-10.26%
Cash On Cash
4.78%
Cap Rate
0.73
DSCR
$2,496
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $3,196 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,496
Total Expenses
$3,196
Mortgage P&I
85%
$2,128
Property Taxes
11%
$282
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0