Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.33% first-year return on $82,656 initial cash invested.
-8.33%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$2,459
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $3,033 expenses = $574 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,656
Downpayment
20%
$78,720
Closing costs
1%
$3,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,459
Total Expenses
$3,033
Mortgage P&I
78%
$1,919
Property Taxes
14%
$334
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0