Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.15% first-year return on $83,790 initial cash invested.
-19.15%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$1,909
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $3,246 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,909
Total Expenses
$3,246
Mortgage P&I
106%
$2,028
Property Taxes
30%
$582
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0