Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $83,727 initial cash invested.
-14.36%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$2,116
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $3,118 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,727
Downpayment
20%
$79,740
Closing costs
1%
$3,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,116
Total Expenses
$3,118
Mortgage P&I
94%
$1,996
Property Taxes
21%
$446
Home Insurance
6%
$125
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0