Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20% first-year return on $81,900 initial cash invested.
-20%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$1,621
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $2,986 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,621
Total Expenses
$2,986
Mortgage P&I
119%
$1,935
Property Taxes
30%
$494
Home Insurance
8%
$136
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0