Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.13% first-year return on $82,509 initial cash invested.
-13.13%
Cash On Cash
4.28%
Cap Rate
0.64
DSCR
$2,585
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,585 income − $3,488 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,509
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,585
Total Expenses
$3,488
Mortgage P&I
84%
$2,175
Property Taxes
19%
$479
Home Insurance
5%
$140
HOA
1%
$23
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0