Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.13% first-year return on $83,034 initial cash invested.
-6.13%
Cash On Cash
5.19%
Cap Rate
0.86
DSCR
$2,935
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,935 income − $3,359 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,034
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,935
Total Expenses
$3,359
Mortgage P&I
68%
$1,987
Property Taxes
16%
$468
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0