Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.66% first-year return on $82,950 initial cash invested.
-1.66%
Cash On Cash
6.46%
Cap Rate
1.04
DSCR
$4,107
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $4,222 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,107
Total Expenses
$4,222
Mortgage P&I
50%
$2,037
Property Taxes
24%
$980
Home Insurance
3%
$138
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0