Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.22% first-year return on $82,131 initial cash invested.
-4.22%
Cash On Cash
5.63%
Cap Rate
0.92
DSCR
$2,595
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $2,884 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,131
Downpayment
20%
$78,220
Closing costs
1%
$3,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,595
Total Expenses
$2,884
Mortgage P&I
77%
$1,993
Property Taxes
3%
$77
Home Insurance
5%
$138
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0