Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.98% first-year return on $82,929 initial cash invested.
-3.98%
Cash On Cash
5.61%
Cap Rate
0.94
DSCR
$2,951
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,951 income − $3,226 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,929
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,951
Total Expenses
$3,226
Mortgage P&I
67%
$1,974
Property Taxes
7%
$196
Home Insurance
5%
$138
HOA
5%
$150
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0