Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $82,950 initial cash invested.
-8.26%
Cash On Cash
4.81%
Cap Rate
0.78
DSCR
$2,464
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,464 income − $3,035 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,464
Total Expenses
$3,035
Mortgage P&I
82%
$2,030
Property Taxes
8%
$202
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0