Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.27% first-year return on $82,677 initial cash invested.
-9.27%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$2,928
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $3,567 expenses = $639 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,677
Downpayment
20%
$78,740
Closing costs
1%
$3,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,928
Total Expenses
$3,567
Mortgage P&I
67%
$1,965
Property Taxes
23%
$684
Home Insurance
5%
$140
HOA
1%
$17
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0