Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.08% first-year return on $82,866 initial cash invested.
-10.08%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$2,728
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $3,424 expenses = $696 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,866
Downpayment
20%
$78,920
Closing costs
1%
$3,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,728
Total Expenses
$3,424
Mortgage P&I
72%
$1,967
Property Taxes
22%
$608
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0