Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.67% first-year return on $81,690 initial cash invested.
-1.67%
Cash On Cash
6.01%
Cap Rate
1.01
DSCR
$2,725
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,725
Total Expenses
$2,839
Mortgage P&I
71%
$1,926
Property Taxes
3%
$69
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0