Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.99% first-year return on $82,740 initial cash invested.
-10.99%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$2,033
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $2,791 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,740
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$2,791
Mortgage P&I
95%
$1,928
Property Taxes
9%
$192
Home Insurance
7%
$142
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0