Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.28% first-year return on $82,236 initial cash invested.
-13.28%
Cash On Cash
3.74%
Cap Rate
0.6
DSCR
$1,973
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,973 income − $2,883 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,236
Downpayment
20%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,973
Total Expenses
$2,883
Mortgage P&I
103%
$2,030
Property Taxes
10%
$200
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0