Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.92% first-year return on $82,950 initial cash invested.
-19.92%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$1,136
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,136 income − $2,513 expenses = $1,377 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,136
Total Expenses
$2,513
Mortgage P&I
174%
$1,975
Property Taxes
9%
$104
Home Insurance
12%
$138
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0