Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $82,173 initial cash invested.
-11.78%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$2,154
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $2,961 expenses = $807 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,173
Downpayment
20%
$78,260
Closing costs
1%
$3,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,154
Total Expenses
$2,961
Mortgage P&I
91%
$1,966
Property Taxes
14%
$295
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0