Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.74% first-year return on $83,244 initial cash invested.
-9.74%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$2,335
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $3,011 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,244
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,335
Total Expenses
$3,011
Mortgage P&I
84%
$1,965
Property Taxes
13%
$307
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0