Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.03% first-year return on $82,950 initial cash invested.
-15.03%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$1,618
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $2,657 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$2,657
Mortgage P&I
122%
$1,977
Property Taxes
5%
$81
Home Insurance
9%
$145
HOA
2%
$33
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0