Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.09% first-year return on $83,790 initial cash invested.
-19.09%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$2,053
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $3,386 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,053
Total Expenses
$3,386
Mortgage P&I
97%
$1,982
Property Taxes
35%
$715
Home Insurance
7%
$140
HOA
1%
$15
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0