Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.34% first-year return on $82,614 initial cash invested.
-7.34%
Cash On Cash
5.22%
Cap Rate
0.82
DSCR
$2,509
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $3,014 expenses = $505 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,614
Downpayment
20%
$78,680
Closing costs
1%
$3,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,509
Total Expenses
$3,014
Mortgage P&I
83%
$2,092
Property Taxes
5%
$130
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$151
Maintenance
5%
$125
Other
0%
$0