Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.95% first-year return on $82,362 initial cash invested.
-23.95%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$1,151
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,151 income − $2,795 expenses = $1,644 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,362
Downpayment
20%
$78,440
Closing costs
1%
$3,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,151
Total Expenses
$2,795
Mortgage P&I
173%
$1,992
Property Taxes
31%
$360
Home Insurance
12%
$143
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0