Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.54% first-year return on $83,034 initial cash invested.
-3.54%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$3,041
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,041 income − $3,286 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,034
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,041
Total Expenses
$3,286
Mortgage P&I
65%
$1,973
Property Taxes
13%
$389
Home Insurance
4%
$134
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0