Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $82,929 initial cash invested.
-19.42%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$1,246
Rent
-$1,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,246 income − $2,588 expenses = $1,342 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,929
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,246
Total Expenses
$2,588
Mortgage P&I
162%
$2,014
Property Taxes
9%
$112
Home Insurance
11%
$138
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0