Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $82,950 initial cash invested.
-13.9%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$1,990
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $2,951 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,990
Total Expenses
$2,951
Mortgage P&I
98%
$1,947
Property Taxes
17%
$348
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0