Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $81,837 initial cash invested.
-8.34%
Cash On Cash
4.75%
Cap Rate
0.77
DSCR
$2,221
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $2,790 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,837
Downpayment
20%
$77,940
Closing costs
1%
$3,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,221
Total Expenses
$2,790
Mortgage P&I
90%
$2,000
Property Taxes
3%
$68
Home Insurance
6%
$140
HOA
0%
$5
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0