Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $82,656 initial cash invested.
-14.92%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$1,663
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,663 income − $2,691 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,656
Downpayment
20%
$78,720
Closing costs
1%
$3,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,663
Total Expenses
$2,691
Mortgage P&I
120%
$1,990
Property Taxes
8%
$125
Home Insurance
9%
$144
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0