Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.37% first-year return on $83,034 initial cash invested.
-7.37%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$2,417
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,417 income − $2,927 expenses = $510 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,034
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,417
Total Expenses
$2,927
Mortgage P&I
81%
$1,952
Property Taxes
9%
$206
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0