Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.41% first-year return on $83,391 initial cash invested.
-15.41%
Cash On Cash
3.28%
Cap Rate
0.52
DSCR
$1,787
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $2,858 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,787
Total Expenses
$2,858
Mortgage P&I
116%
$2,066
Property Taxes
10%
$180
Home Insurance
8%
$148
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0