Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.92% first-year return on $83,118 initial cash invested.
-9.92%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$2,441
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,441 income − $3,128 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,118
Downpayment
20%
$79,160
Closing costs
1%
$3,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,441
Total Expenses
$3,128
Mortgage P&I
80%
$1,962
Property Taxes
15%
$357
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0