Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.74% first-year return on $83,097 initial cash invested.
-4.74%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$2,866
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $3,194 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,097
Downpayment
20%
$79,140
Closing costs
1%
$3,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,866
Total Expenses
$3,194
Mortgage P&I
69%
$1,973
Property Taxes
12%
$336
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0