Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.09% first-year return on $83,790 initial cash invested.
-9.09%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$2,399
Rent
-$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $3,034 expenses = $635 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,399
Total Expenses
$3,034
Mortgage P&I
82%
$1,977
Property Taxes
12%
$293
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0