Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $83,580 initial cash invested.
-5.81%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$2,814
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $3,219 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,580
Downpayment
20%
$79,600
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,814
Total Expenses
$3,219
Mortgage P&I
71%
$1,991
Property Taxes
11%
$312
Home Insurance
5%
$139
HOA
2%
$45
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0