Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.59% first-year return on $82,299 initial cash invested.
-8.59%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$2,506
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $3,095 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,299
Downpayment
20%
$78,380
Closing costs
1%
$3,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,506
Total Expenses
$3,095
Mortgage P&I
79%
$1,974
Property Taxes
13%
$334
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0