Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.21% first-year return on $83,664 initial cash invested.
-10.21%
Cash On Cash
4.56%
Cap Rate
0.73
DSCR
$2,891
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $3,603 expenses = $712 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,664
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,891
Total Expenses
$3,603
Mortgage P&I
72%
$2,080
Property Taxes
22%
$631
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$173
Maintenance
5%
$145
Other
0%
$0