Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.55% first-year return on $82,257 initial cash invested.
-24.55%
Cash On Cash
1.76%
Cap Rate
0.26
DSCR
$1,585
Rent
-$1,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,585 income − $3,268 expenses = $1,683 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,257
Downpayment
20%
$78,340
Closing costs
1%
$3,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,585
Total Expenses
$3,268
Mortgage P&I
138%
$2,180
Property Taxes
32%
$509
Home Insurance
11%
$168
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0