Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.71% first-year return on $82,782 initial cash invested.
-17.71%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$1,565
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,565 income − $2,787 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,782
Downpayment
20%
$78,840
Closing costs
1%
$3,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,565
Total Expenses
$2,787
Mortgage P&I
130%
$2,028
Property Taxes
14%
$213
Home Insurance
9%
$140
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0