Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.95% first-year return on $83,223 initial cash invested.
-23.95%
Cash On Cash
1.64%
Cap Rate
0.26
DSCR
$1,860
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $3,521 expenses = $1,661 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,223
Downpayment
20%
$79,260
Closing costs
1%
$3,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$3,521
Mortgage P&I
113%
$2,109
Property Taxes
42%
$784
Home Insurance
8%
$144
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0