Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $83,097 initial cash invested.
-10.9%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$2,199
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $2,954 expenses = $755 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,097
Downpayment
20%
$79,140
Closing costs
1%
$3,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,199
Total Expenses
$2,954
Mortgage P&I
90%
$1,983
Property Taxes
11%
$242
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0