Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.83% first-year return on $82,782 initial cash invested.
-1.83%
Cash On Cash
6.05%
Cap Rate
1.02
DSCR
$3,262
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $3,388 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,262
Total Expenses
$3,388
Mortgage P&I
60%
$1,952
Property Taxes
14%
$446
Home Insurance
4%
$142
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0