Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $82,341 initial cash invested.
-14.5%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$1,980
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $2,975 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,341
Downpayment
20%
$78,420
Closing costs
1%
$3,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,975
Mortgage P&I
99%
$1,966
Property Taxes
17%
$328
Home Insurance
7%
$133
HOA
2%
$33
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0