Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.98% first-year return on $82,488 initial cash invested.
-13.98%
Cash On Cash
3.94%
Cap Rate
0.61
DSCR
$2,620
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $3,581 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,488
Downpayment
20%
$78,560
Closing costs
1%
$3,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$3,581
Mortgage P&I
81%
$2,119
Property Taxes
25%
$662
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0