Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.71% first-year return on $82,257 initial cash invested.
-12.71%
Cash On Cash
4.07%
Cap Rate
0.64
DSCR
$2,232
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $3,103 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,257
Downpayment
20%
$78,340
Closing costs
1%
$3,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$3,103
Mortgage P&I
94%
$2,088
Property Taxes
9%
$202
Home Insurance
6%
$137
HOA
4%
$95
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0