Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.89% first-year return on $83,643 initial cash invested.
-8.89%
Cash On Cash
4.67%
Cap Rate
0.76
DSCR
$2,590
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $3,210 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,643
Downpayment
20%
$79,660
Closing costs
1%
$3,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$3,210
Mortgage P&I
79%
$2,040
Property Taxes
14%
$356
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0