Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.16% first-year return on $83,790 initial cash invested.
-7.16%
Cash On Cash
5.29%
Cap Rate
0.83
DSCR
$2,722
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $3,222 expenses = $500 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,722
Total Expenses
$3,222
Mortgage P&I
78%
$2,123
Property Taxes
8%
$217
Home Insurance
5%
$140
HOA
1%
$35
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0