Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.24% first-year return on $82,761 initial cash invested.
-12.24%
Cash On Cash
4.3%
Cap Rate
0.66
DSCR
$2,404
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $3,248 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,761
Downpayment
20%
$78,820
Closing costs
1%
$3,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,404
Total Expenses
$3,248
Mortgage P&I
89%
$2,135
Property Taxes
15%
$349
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0