Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $83,790 initial cash invested.
-16.37%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,308
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $3,451 expenses = $1,143 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
$2,308
Total Expenses
$3,451
Mortgage P&I
87%
$2,004
Property Taxes
31%
$708
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0