Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.25% first-year return on $83,391 initial cash invested.
-5.25%
Cash On Cash
5.67%
Cap Rate
0.9
DSCR
$2,985
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $3,350 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,391
Downpayment
20%
$79,420
Closing costs
1%
$3,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,985
Total Expenses
$3,350
Mortgage P&I
70%
$2,093
Property Taxes
11%
$342
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0