Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.16% first-year return on $82,047 initial cash invested.
-2.16%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$3,039
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $3,187 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,047
Downpayment
20%
$78,140
Closing costs
1%
$3,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,039
Total Expenses
$3,187
Mortgage P&I
64%
$1,930
Property Taxes
10%
$318
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0