Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.28% first-year return on $82,194 initial cash invested.
-1.28%
Cash On Cash
6.63%
Cap Rate
1.04
DSCR
$3,572
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $3,660 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,194
Downpayment
20%
$78,280
Closing costs
1%
$3,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,572
Total Expenses
$3,660
Mortgage P&I
58%
$2,070
Property Taxes
15%
$522
Home Insurance
4%
$139
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0