Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.18% first-year return on $82,341 initial cash invested.
-17.18%
Cash On Cash
3.28%
Cap Rate
0.5
DSCR
$2,062
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $3,241 expenses = $1,179 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,062
Total Expenses
$3,241
Mortgage P&I
104%
$2,149
Property Taxes
19%
$386
Home Insurance
7%
$140
HOA
1%
$30
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0