Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.5% first-year return on $81,900 initial cash invested.
-20.5%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$1,529
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,529
Total Expenses
$2,928
Mortgage P&I
124%
$1,901
Property Taxes
32%
$494
Home Insurance
9%
$136
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0