Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7% first-year return on $82,950 initial cash invested.
-7%
Cash On Cash
5.01%
Cap Rate
0.82
DSCR
$2,393
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,393 income − $2,877 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,393
Total Expenses
$2,877
Mortgage P&I
84%
$2,013
Property Taxes
4%
$103
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0