Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $82,803 initial cash invested.
-11.61%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$2,194
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $2,995 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,803
Downpayment
20%
$78,860
Closing costs
1%
$3,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,194
Total Expenses
$2,995
Mortgage P&I
92%
$2,009
Property Taxes
6%
$125
Home Insurance
6%
$140
HOA
7%
$150
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0