Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $82,866 initial cash invested.
-16.93%
Cash On Cash
3.02%
Cap Rate
0.48
DSCR
$1,754
Rent
-$1,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $2,923 expenses = $1,169 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,866
Downpayment
20%
$78,920
Closing costs
1%
$3,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,754
Total Expenses
$2,923
Mortgage P&I
118%
$2,075
Property Taxes
14%
$250
Home Insurance
8%
$142
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0