Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.69% first-year return on $83,790 initial cash invested.
-11.69%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$2,299
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $3,115 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,299
Total Expenses
$3,115
Mortgage P&I
87%
$1,991
Property Taxes
7%
$156
Home Insurance
6%
$140
HOA
10%
$230
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0