Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.72% first-year return on $83,643 initial cash invested.
-11.72%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$2,297
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $3,114 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,297
Total Expenses
$3,114
Mortgage P&I
88%
$2,012
Property Taxes
16%
$366
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0