Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.65% first-year return on $82,278 initial cash invested.
-3.65%
Cash On Cash
5.78%
Cap Rate
0.94
DSCR
$2,802
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $3,052 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,278
Downpayment
20%
$78,360
Closing costs
1%
$3,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,802
Total Expenses
$3,052
Mortgage P&I
71%
$1,997
Property Taxes
6%
$161
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0