Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $81,732 initial cash invested.
-16.3%
Cash On Cash
3.31%
Cap Rate
0.52
DSCR
$2,221
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $3,331 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,732
Downpayment
20%
$77,840
Closing costs
1%
$3,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,221
Total Expenses
$3,331
Mortgage P&I
93%
$2,071
Property Taxes
24%
$543
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0