Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.45% first-year return on $81,984 initial cash invested.
-14.45%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$2,051
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $3,038 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,984
Downpayment
20%
$78,080
Closing costs
1%
$3,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,051
Total Expenses
$3,038
Mortgage P&I
97%
$1,997
Property Taxes
18%
$367
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0