Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $83,517 initial cash invested.
-11.44%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$2,625
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $3,421 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,517
Downpayment
20%
$79,540
Closing costs
1%
$3,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,625
Total Expenses
$3,421
Mortgage P&I
75%
$1,972
Property Taxes
10%
$266
Home Insurance
5%
$140
HOA
14%
$361
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0