Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.02% first-year return on $81,879 initial cash invested.
-15.02%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$1,861
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $2,886 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,861
Total Expenses
$2,886
Mortgage P&I
105%
$1,958
Property Taxes
17%
$308
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0