Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.75% first-year return on $83,769 initial cash invested.
-21.75%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$1,859
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $3,377 expenses = $1,518 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,769
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,859
Total Expenses
$3,377
Mortgage P&I
108%
$2,008
Property Taxes
40%
$745
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0