Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.7% first-year return on $81,249 initial cash invested.
-25.7%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$1,115
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,115 income − $2,855 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,249
Downpayment
20%
$77,380
Closing costs
1%
$3,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,115
Total Expenses
$2,855
Mortgage P&I
183%
$2,042
Property Taxes
13%
$140
Home Insurance
34%
$382
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0