Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.42% first-year return on $83,790 initial cash invested.
-7.42%
Cash On Cash
5.07%
Cap Rate
0.82
DSCR
$3,059
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $3,577 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,059
Total Expenses
$3,577
Mortgage P&I
67%
$2,052
Property Taxes
19%
$589
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0