Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.69% first-year return on $82,446 initial cash invested.
-11.69%
Cash On Cash
4.45%
Cap Rate
0.68
DSCR
$2,502
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $3,305 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,446
Downpayment
20%
$78,520
Closing costs
1%
$3,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,502
Total Expenses
$3,305
Mortgage P&I
85%
$2,135
Property Taxes
15%
$382
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0