Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8% first-year return on $82,551 initial cash invested.
-8%
Cash On Cash
4.84%
Cap Rate
0.79
DSCR
$2,631
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $3,181 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,551
Downpayment
20%
$78,620
Closing costs
1%
$3,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,631
Total Expenses
$3,181
Mortgage P&I
76%
$2,005
Property Taxes
7%
$172
Home Insurance
5%
$136
HOA
7%
$183
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0