Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.22% first-year return on $83,580 initial cash invested.
-20.22%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$1,870
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $3,278 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,580
Downpayment
20%
$79,600
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$3,278
Mortgage P&I
106%
$1,976
Property Taxes
23%
$426
Home Insurance
7%
$139
HOA
13%
$250
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0