Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $82,971 initial cash invested.
-16.36%
Cash On Cash
3.4%
Cap Rate
0.52
DSCR
$1,729
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $2,860 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,971
Downpayment
20%
$79,020
Closing costs
1%
$3,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,729
Total Expenses
$2,860
Mortgage P&I
125%
$2,164
Property Taxes
6%
$103
Home Insurance
8%
$144
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0