Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $83,790 initial cash invested.
-13.02%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,601
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $3,510 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,601
Total Expenses
$3,510
Mortgage P&I
76%
$1,984
Property Taxes
27%
$710
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0