Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $82,383 initial cash invested.
-11.89%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$2,602
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $3,418 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,383
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,602
Total Expenses
$3,418
Mortgage P&I
78%
$2,042
Property Taxes
22%
$569
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0