Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $81,774 initial cash invested.
-11.53%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$2,170
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,956 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,774
Downpayment
20%
$77,880
Closing costs
1%
$3,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,956
Mortgage P&I
90%
$1,959
Property Taxes
8%
$169
Home Insurance
6%
$137
HOA
6%
$128
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0