Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.48% first-year return on $82,362 initial cash invested.
-21.48%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$2,182
Rent
-$1,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $3,656 expenses = $1,474 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,362
Downpayment
20%
$78,440
Closing costs
1%
$3,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,182
Total Expenses
$3,656
Mortgage P&I
92%
$2,011
Property Taxes
35%
$771
Home Insurance
7%
$142
HOA
8%
$165
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0