Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.99% first-year return on $82,467 initial cash invested.
-15.99%
Cash On Cash
3.1%
Cap Rate
0.5
DSCR
$1,906
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $3,005 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,467
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,906
Total Expenses
$3,005
Mortgage P&I
106%
$2,019
Property Taxes
10%
$186
Home Insurance
7%
$138
HOA
9%
$167
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0