Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.49% first-year return on $82,908 initial cash invested.
-22.49%
Cash On Cash
2.02%
Cap Rate
0.32
DSCR
$2,667
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $4,221 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,908
Downpayment
20%
$78,960
Closing costs
1%
$3,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,667
Total Expenses
$4,221
Mortgage P&I
78%
$2,084
Property Taxes
28%
$742
Home Insurance
5%
$140
HOA
21%
$562
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0