Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $81,879 initial cash invested.
-15.54%
Cash On Cash
3.75%
Cap Rate
0.56
DSCR
$2,092
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $3,152 expenses = $1,060 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,092
Total Expenses
$3,152
Mortgage P&I
104%
$2,172
Property Taxes
14%
$284
Home Insurance
7%
$140
HOA
1%
$11
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0