Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.14% first-year return on $83,160 initial cash invested.
-8.14%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,170
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,734 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,160
Downpayment
20%
$79,200
Closing costs
1%
$3,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,734
Mortgage P&I
91%
$1,972
Property Taxes
2%
$54
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0