Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.62% first-year return on $82,509 initial cash invested.
-15.62%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,730
Rent
-$1,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $3,804 expenses = $1,074 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,509
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$3,804
Mortgage P&I
72%
$1,955
Property Taxes
36%
$988
Home Insurance
5%
$140
HOA
0%
$12
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0