Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.04% first-year return on $83,790 initial cash invested.
-22.04%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$1,660
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,660 income − $3,199 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,660
Total Expenses
$3,199
Mortgage P&I
123%
$2,046
Property Taxes
35%
$581
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0