Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.77% first-year return on $83,769 initial cash invested.
-13.77%
Cash On Cash
3.75%
Cap Rate
0.6
DSCR
$2,733
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $3,694 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,769
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,733
Total Expenses
$3,694
Mortgage P&I
76%
$2,070
Property Taxes
28%
$773
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0