Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.68% first-year return on $83,202 initial cash invested.
-29.68%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$1,328
Rent
-$2,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,328 income − $3,386 expenses = $2,058 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,202
Downpayment
20%
$79,240
Closing costs
1%
$3,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,328
Total Expenses
$3,386
Mortgage P&I
165%
$2,193
Property Taxes
42%
$557
Home Insurance
11%
$143
HOA
11%
$148
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0