Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.57% first-year return on $82,488 initial cash invested.
-13.57%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$1,976
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $2,909 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,488
Downpayment
20%
$78,560
Closing costs
1%
$3,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,976
Total Expenses
$2,909
Mortgage P&I
99%
$1,960
Property Taxes
15%
$290
Home Insurance
7%
$144
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0