Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.12% first-year return on $82,236 initial cash invested.
-11.12%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$2,425
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $3,187 expenses = $762 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,236
Downpayment
20%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,425
Total Expenses
$3,187
Mortgage P&I
81%
$1,961
Property Taxes
19%
$458
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0