Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.49% first-year return on $83,727 initial cash invested.
-10.49%
Cash On Cash
4.39%
Cap Rate
0.7
DSCR
$2,274
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $3,006 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,727
Downpayment
20%
$79,740
Closing costs
1%
$3,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,274
Total Expenses
$3,006
Mortgage P&I
91%
$2,075
Property Taxes
8%
$192
Home Insurance
6%
$140
HOA
0%
$8
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0