Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.23% first-year return on $82,173 initial cash invested.
-7.23%
Cash On Cash
4.99%
Cap Rate
0.82
DSCR
$2,553
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $3,048 expenses = $495 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,173
Downpayment
20%
$78,260
Closing costs
1%
$3,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,553
Total Expenses
$3,048
Mortgage P&I
78%
$1,994
Property Taxes
10%
$250
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0