Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.12% first-year return on $82,593 initial cash invested.
-12.12%
Cash On Cash
4.4%
Cap Rate
0.67
DSCR
$2,671
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $3,505 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,593
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,671
Total Expenses
$3,505
Mortgage P&I
80%
$2,141
Property Taxes
20%
$529
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0