Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.98% first-year return on $81,690 initial cash invested.
-20.98%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$1,756
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,756 income − $3,184 expenses = $1,428 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,756
Total Expenses
$3,184
Mortgage P&I
108%
$1,901
Property Taxes
39%
$690
Home Insurance
8%
$136
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0