Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.86% first-year return on $82,467 initial cash invested.
-8.86%
Cash On Cash
4.66%
Cap Rate
0.76
DSCR
$2,343
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,952 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,467
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$2,952
Mortgage P&I
86%
$2,018
Property Taxes
8%
$183
Home Insurance
6%
$142
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0