Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.39% first-year return on $81,627 initial cash invested.
-12.39%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$2,456
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,627
Downpayment
20%
$77,740
Closing costs
1%
$3,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,456
Total Expenses
$3,299
Mortgage P&I
77%
$1,898
Property Taxes
25%
$616
Home Insurance
6%
$146
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0