Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.7% first-year return on $82,362 initial cash invested.
-9.7%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$2,273
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $2,939 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,362
Downpayment
20%
$78,440
Closing costs
1%
$3,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,273
Total Expenses
$2,939
Mortgage P&I
85%
$1,943
Property Taxes
10%
$234
Home Insurance
6%
$138
HOA
1%
$33
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0