Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $83,706 initial cash invested.
-18.42%
Cash On Cash
2.87%
Cap Rate
0.45
DSCR
$2,601
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,601 income − $3,886 expenses = $1,285 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,706
Downpayment
20%
$79,720
Closing costs
1%
$3,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,601
Total Expenses
$3,886
Mortgage P&I
81%
$2,107
Property Taxes
30%
$781
Home Insurance
6%
$147
HOA
7%
$175
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0