Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.19% first-year return on $83,034 initial cash invested.
-13.19%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$2,491
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $3,404 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,034
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,491
Total Expenses
$3,404
Mortgage P&I
81%
$2,020
Property Taxes
24%
$594
Home Insurance
6%
$142
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$149
Maintenance
5%
$125
Other
0%
$0