Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.82% first-year return on $81,690 initial cash invested.
-12.82%
Cash On Cash
4.2%
Cap Rate
0.64
DSCR
$2,382
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $3,255 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,382
Total Expenses
$3,255
Mortgage P&I
89%
$2,114
Property Taxes
16%
$386
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0