Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.73% first-year return on $81,732 initial cash invested.
-4.73%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$2,387
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $2,709 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,387
Total Expenses
$2,709
Mortgage P&I
82%
$1,951
Property Taxes
1%
$24
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0