Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $82,572 initial cash invested.
-11.64%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$2,132
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $2,933 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,572
Downpayment
20%
$78,640
Closing costs
1%
$3,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,132
Total Expenses
$2,933
Mortgage P&I
90%
$1,925
Property Taxes
14%
$304
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0