Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $81,690 initial cash invested.
-14.26%
Cash On Cash
3.56%
Cap Rate
0.57
DSCR
$2,024
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $2,995 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,024
Total Expenses
$2,995
Mortgage P&I
100%
$2,024
Property Taxes
15%
$310
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0