Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.88% first-year return on $83,370 initial cash invested.
-10.88%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$1,958
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $2,714 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,370
Downpayment
20%
$79,400
Closing costs
1%
$3,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,958
Total Expenses
$2,714
Mortgage P&I
102%
$2,001
Property Taxes
3%
$65
Home Insurance
7%
$139
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0