Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $83,790 initial cash invested.
-15.21%
Cash On Cash
3.55%
Cap Rate
0.55
DSCR
$2,000
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $3,062 expenses = $1,062 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$3,062
Mortgage P&I
107%
$2,144
Property Taxes
13%
$258
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0