Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.91% first-year return on $81,795 initial cash invested.
-4.91%
Cash On Cash
5.47%
Cap Rate
0.9
DSCR
$2,667
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $3,002 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,795
Downpayment
20%
$77,900
Closing costs
1%
$3,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,667
Total Expenses
$3,002
Mortgage P&I
74%
$1,976
Property Taxes
7%
$189
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0