Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.86% first-year return on $81,984 initial cash invested.
-10.86%
Cash On Cash
4.32%
Cap Rate
0.7
DSCR
$2,605
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,605 income − $3,347 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,605
Total Expenses
$3,347
Mortgage P&I
77%
$2,016
Property Taxes
20%
$515
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0