Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.67% first-year return on $82,950 initial cash invested.
-13.67%
Cash On Cash
4.06%
Cap Rate
0.61
DSCR
$2,019
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $2,964 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,019
Total Expenses
$2,964
Mortgage P&I
108%
$2,180
Property Taxes
6%
$121
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0