Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.67% first-year return on $81,921 initial cash invested.
-13.67%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$2,167
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $3,100 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,921
Downpayment
20%
$78,020
Closing costs
1%
$3,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$3,100
Mortgage P&I
90%
$1,957
Property Taxes
18%
$392
Home Insurance
6%
$140
HOA
2%
$48
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0