Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.27% first-year return on $83,790 initial cash invested.
-9.27%
Cash On Cash
4.63%
Cap Rate
0.74
DSCR
$2,277
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $2,924 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,277
Total Expenses
$2,924
Mortgage P&I
91%
$2,074
Property Taxes
5%
$117
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0