Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.31% first-year return on $82,614 initial cash invested.
-9.31%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$2,127
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $2,768 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,127
Total Expenses
$2,768
Mortgage P&I
93%
$1,975
Property Taxes
5%
$100
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0