Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.35% first-year return on $82,194 initial cash invested.
-8.35%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$2,485
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $3,057 expenses = $572 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,194
Downpayment
20%
$78,280
Closing costs
1%
$3,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,485
Total Expenses
$3,057
Mortgage P&I
81%
$2,003
Property Taxes
10%
$242
Home Insurance
6%
$140
HOA
1%
$27
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0