Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.06% first-year return on $82,950 initial cash invested.
-1.06%
Cash On Cash
6.34%
Cap Rate
1.04
DSCR
$3,099
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $3,172 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,099
Total Expenses
$3,172
Mortgage P&I
65%
$2,004
Property Taxes
7%
$224
Home Insurance
4%
$138
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0