Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.62% first-year return on $83,139 initial cash invested.
-10.62%
Cash On Cash
4.72%
Cap Rate
0.72
DSCR
$2,522
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $3,258 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,139
Downpayment
20%
$79,180
Closing costs
1%
$3,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,522
Total Expenses
$3,258
Mortgage P&I
86%
$2,168
Property Taxes
10%
$252
Home Insurance
5%
$135
HOA
2%
$48
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0