Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.98% first-year return on $83,349 initial cash invested.
-8.98%
Cash On Cash
5.13%
Cap Rate
0.78
DSCR
$2,879
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,879 income − $3,503 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,349
Downpayment
20%
$79,380
Closing costs
1%
$3,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,879
Total Expenses
$3,503
Mortgage P&I
76%
$2,176
Property Taxes
15%
$438
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0