Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.63% first-year return on $82,068 initial cash invested.
-8.63%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$2,947
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $3,537 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,068
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,947
Total Expenses
$3,537
Mortgage P&I
66%
$1,954
Property Taxes
22%
$652
Home Insurance
5%
$138
HOA
1%
$27
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0