Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.72% first-year return on $82,971 initial cash invested.
-7.72%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$2,316
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $2,850 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,971
Downpayment
20%
$79,020
Closing costs
1%
$3,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$2,850
Mortgage P&I
86%
$1,988
Property Taxes
5%
$119
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0