Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.97% first-year return on $81,585 initial cash invested.
-11.97%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$2,443
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $3,257 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,443
Total Expenses
$3,257
Mortgage P&I
81%
$1,980
Property Taxes
21%
$502
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0