Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $81,858 initial cash invested.
-17.72%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$2,516
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $3,725 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,858
Downpayment
20%
$77,960
Closing costs
1%
$3,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,516
Total Expenses
$3,725
Mortgage P&I
79%
$1,977
Property Taxes
20%
$505
Home Insurance
6%
$140
HOA
18%
$448
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0