Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.16% first-year return on $82,047 initial cash invested.
-8.16%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$2,476
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $3,034 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,047
Downpayment
20%
$78,140
Closing costs
1%
$3,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,476
Total Expenses
$3,034
Mortgage P&I
78%
$1,937
Property Taxes
13%
$312
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0