Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $83,118 initial cash invested.
-12.69%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$2,385
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $3,264 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,118
Downpayment
20%
$79,160
Closing costs
1%
$3,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,385
Total Expenses
$3,264
Mortgage P&I
81%
$1,930
Property Taxes
9%
$209
Home Insurance
6%
$144
HOA
15%
$362
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0