Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.72% first-year return on $82,131 initial cash invested.
-13.72%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$2,174
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $3,113 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,131
Downpayment
20%
$78,220
Closing costs
1%
$3,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$3,113
Mortgage P&I
91%
$1,982
Property Taxes
21%
$458
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0