Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.63% first-year return on $81,879 initial cash invested.
-14.63%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$2,384
Rent
-$998
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
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,384
Total Expenses
$3,382
Mortgage P&I
80%
$1,900
Property Taxes
28%
$667
Home Insurance
6%
$136
HOA
3%
$60
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0