Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.48% first-year return on $81,669 initial cash invested.
-8.48%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$2,491
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $3,068 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,669
Downpayment
20%
$77,780
Closing costs
1%
$3,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,491
Total Expenses
$3,068
Mortgage P&I
79%
$1,961
Property Taxes
13%
$331
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$149
Maintenance
5%
$125
Other
0%
$0