Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $82,551 initial cash invested.
-16.54%
Cash On Cash
3.47%
Cap Rate
0.52
DSCR
$1,950
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $3,088 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,551
Downpayment
20%
$78,620
Closing costs
1%
$3,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$3,088
Mortgage P&I
112%
$2,176
Property Taxes
14%
$264
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0