Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $83,412 initial cash invested.
-14.07%
Cash On Cash
3.59%
Cap Rate
0.58
DSCR
$2,313
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $3,291 expenses = $978 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,412
Downpayment
20%
$79,440
Closing costs
1%
$3,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,313
Total Expenses
$3,291
Mortgage P&I
89%
$2,051
Property Taxes
21%
$491
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0