Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.32% first-year return on $82,740 initial cash invested.
-7.32%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$2,352
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,857 expenses = $505 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,740
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,352
Total Expenses
$2,857
Mortgage P&I
84%
$1,977
Property Taxes
6%
$130
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0