Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.66% first-year return on $83,790 initial cash invested.
-11.66%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$2,076
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $2,890 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,076
Total Expenses
$2,890
Mortgage P&I
97%
$2,015
Property Taxes
9%
$194
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0