Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.82% first-year return on $82,215 initial cash invested.
-7.82%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$2,805
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $3,341 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,215
Downpayment
20%
$78,300
Closing costs
1%
$3,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,805
Total Expenses
$3,341
Mortgage P&I
69%
$1,945
Property Taxes
19%
$530
Home Insurance
5%
$138
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0