Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.72% first-year return on $81,627 initial cash invested.
-1.72%
Cash On Cash
6.21%
Cap Rate
1.02
DSCR
$3,168
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $3,285 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,627
Downpayment
20%
$77,740
Closing costs
1%
$3,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,168
Total Expenses
$3,285
Mortgage P&I
62%
$1,972
Property Taxes
8%
$261
Home Insurance
4%
$140
HOA
3%
$89
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0