Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $82,509 initial cash invested.
-5.4%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$2,862
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $3,233 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,862
Total Expenses
$3,233
Mortgage P&I
67%
$1,927
Property Taxes
15%
$416
Home Insurance
5%
$146
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0