Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.76% first-year return on $83,790 initial cash invested.
-2.76%
Cash On Cash
6.03%
Cap Rate
0.98
DSCR
$2,897
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,897 income − $3,090 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,897
Total Expenses
$3,090
Mortgage P&I
71%
$2,054
Property Taxes
4%
$105
Home Insurance
5%
$140
HOA
1%
$37
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0