Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $81,879 initial cash invested.
-7.91%
Cash On Cash
4.64%
Cap Rate
0.79
DSCR
$2,651
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $3,191 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,651
Total Expenses
$3,191
Mortgage P&I
72%
$1,915
Property Taxes
17%
$450
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0