Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.96% first-year return on $82,635 initial cash invested.
-0.96%
Cash On Cash
6.29%
Cap Rate
1.05
DSCR
$3,098
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $3,164 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,635
Downpayment
20%
$78,700
Closing costs
1%
$3,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,098
Total Expenses
$3,164
Mortgage P&I
64%
$1,972
Property Taxes
8%
$236
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0