Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $83,328 initial cash invested.
-6.77%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$2,400
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $2,870 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,328
Downpayment
20%
$79,360
Closing costs
1%
$3,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$2,870
Mortgage P&I
83%
$1,982
Property Taxes
5%
$121
Home Insurance
6%
$143
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0