Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.9% first-year return on $82,593 initial cash invested.
-6.9%
Cash On Cash
5.75%
Cap Rate
0.86
DSCR
$3,624
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $4,099 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,593
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,624
Total Expenses
$4,099
Mortgage P&I
60%
$2,177
Property Taxes
9%
$311
Home Insurance
4%
$142
HOA
15%
$528
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0