Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.5% first-year return on $83,790 initial cash invested.
-23.5%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$2,363
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $4,004 expenses = $1,641 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
$2,363
Total Expenses
$4,004
Mortgage P&I
84%
$1,979
Property Taxes
48%
$1,140
Home Insurance
6%
$140
HOA
6%
$131
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0