Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.66% first-year return on $83,181 initial cash invested.
-14.66%
Cash On Cash
3.85%
Cap Rate
0.59
DSCR
$2,424
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $3,440 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,181
Downpayment
20%
$79,220
Closing costs
1%
$3,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,424
Total Expenses
$3,440
Mortgage P&I
89%
$2,165
Property Taxes
16%
$387
Home Insurance
6%
$139
HOA
5%
$120
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0