Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.28% first-year return on $82,572 initial cash invested.
-2.28%
Cash On Cash
5.87%
Cap Rate
0.99
DSCR
$2,790
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,947 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,572
Downpayment
20%
$78,640
Closing costs
1%
$3,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$2,947
Mortgage P&I
70%
$1,939
Property Taxes
5%
$144
Home Insurance
5%
$130
HOA
0%
$8
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0