Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.24% first-year return on $83,391 initial cash invested.
-11.24%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$2,206
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $2,987 expenses = $781 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,391
Downpayment
20%
$79,420
Closing costs
1%
$3,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,206
Total Expenses
$2,987
Mortgage P&I
91%
$2,004
Property Taxes
12%
$270
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0