Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.23% first-year return on $81,711 initial cash invested.
-16.23%
Cash On Cash
3.28%
Cap Rate
0.51
DSCR
$1,913
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $3,018 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,711
Downpayment
20%
$77,820
Closing costs
1%
$3,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,913
Total Expenses
$3,018
Mortgage P&I
108%
$2,071
Property Taxes
16%
$309
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0