Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.83% first-year return on $82,593 initial cash invested.
-14.83%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$2,310
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $3,331 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,593
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$3,331
Mortgage P&I
85%
$1,967
Property Taxes
24%
$550
Home Insurance
7%
$157
HOA
2%
$55
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0