Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18% first-year return on $82,950 initial cash invested.
-18%
Cash On Cash
3.01%
Cap Rate
0.47
DSCR
$2,647
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $3,891 expenses = $1,244 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,647
Total Expenses
$3,891
Mortgage P&I
79%
$2,102
Property Taxes
34%
$900
Home Insurance
5%
$138
HOA
2%
$63
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0