Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.88% first-year return on $82,005 initial cash invested.
-12.88%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,149
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $3,029 expenses = $880 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,005
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,149
Total Expenses
$3,029
Mortgage P&I
91%
$1,963
Property Taxes
17%
$368
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0