Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.79% first-year return on $82,299 initial cash invested.
-5.79%
Cash On Cash
5.72%
Cap Rate
0.88
DSCR
$2,704
Rent
-$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $3,101 expenses = $397 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,299
Downpayment
20%
$78,380
Closing costs
1%
$3,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,704
Total Expenses
$3,101
Mortgage P&I
79%
$2,130
Property Taxes
3%
$80
Home Insurance
6%
$154
HOA
1%
$35
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0