Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.21% first-year return on $82,698 initial cash invested.
-8.21%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$2,962
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $3,528 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,698
Downpayment
20%
$78,760
Closing costs
1%
$3,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,962
Total Expenses
$3,528
Mortgage P&I
67%
$1,989
Property Taxes
21%
$617
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0