Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.47% first-year return on $82,215 initial cash invested.
-11.47%
Cash On Cash
4.55%
Cap Rate
0.69
DSCR
$2,589
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $3,375 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,215
Downpayment
20%
$78,300
Closing costs
1%
$3,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,589
Total Expenses
$3,375
Mortgage P&I
83%
$2,142
Property Taxes
16%
$423
Home Insurance
5%
$138
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0