Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12% first-year return on $82,971 initial cash invested.
-12%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$2,254
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $3,084 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,971
Downpayment
20%
$79,020
Closing costs
1%
$3,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,254
Total Expenses
$3,084
Mortgage P&I
89%
$2,003
Property Taxes
16%
$355
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0