Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.64% first-year return on $82,950 initial cash invested.
-21.64%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$1,166
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,166 income − $2,662 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,166
Total Expenses
$2,662
Mortgage P&I
168%
$1,964
Property Taxes
22%
$257
Home Insurance
12%
$138
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0