Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.22% first-year return on $82,803 initial cash invested.
-12.22%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$2,272
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $3,115 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,803
Downpayment
20%
$78,860
Closing costs
1%
$3,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,272
Total Expenses
$3,115
Mortgage P&I
89%
$2,012
Property Taxes
14%
$309
Home Insurance
6%
$140
HOA
3%
$63
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0