Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.07% first-year return on $83,790 initial cash invested.
-5.07%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$3,184
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $3,538 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,184
Total Expenses
$3,538
Mortgage P&I
63%
$2,002
Property Taxes
6%
$189
Home Insurance
4%
$140
HOA
12%
$380
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0