Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.03% first-year return on $83,244 initial cash invested.
-7.03%
Cash On Cash
5.08%
Cap Rate
0.82
DSCR
$2,648
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $3,136 expenses = $488 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,244
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,648
Total Expenses
$3,136
Mortgage P&I
77%
$2,034
Property Taxes
8%
$213
Home Insurance
7%
$173
HOA
1%
$28
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0