Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.11% first-year return on $83,790 initial cash invested.
-9.11%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$2,315
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $2,951 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,315
Total Expenses
$2,951
Mortgage P&I
88%
$2,026
Property Taxes
8%
$182
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0