Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.76% first-year return on $82,950 initial cash invested.
-13.76%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$1,743
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,743 income − $2,694 expenses = $951 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,743
Total Expenses
$2,694
Mortgage P&I
113%
$1,978
Property Taxes
7%
$125
Home Insurance
8%
$138
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0