Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.51% first-year return on $83,643 initial cash invested.
-13.51%
Cash On Cash
4.07%
Cap Rate
0.62
DSCR
$2,551
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $3,493 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,643
Downpayment
20%
$79,660
Closing costs
1%
$3,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,551
Total Expenses
$3,493
Mortgage P&I
85%
$2,165
Property Taxes
21%
$524
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0