Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.81% first-year return on $82,383 initial cash invested.
-2.81%
Cash On Cash
5.68%
Cap Rate
0.97
DSCR
$2,712
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $2,905 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,383
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,712
Total Expenses
$2,905
Mortgage P&I
71%
$1,913
Property Taxes
5%
$146
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0