Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.93% first-year return on $83,811 initial cash invested.
-8.93%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$2,947
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $3,571 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,811
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,947
Total Expenses
$3,571
Mortgage P&I
68%
$2,008
Property Taxes
22%
$651
Home Insurance
5%
$138
HOA
0%
$8
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0