Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.56% first-year return on $83,806 initial cash invested.
-13.56%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$2,868
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $3,815 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,806
Downpayment
20%
$79,815
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,868
Total Expenses
$3,815
Mortgage P&I
69%
$1,992
Property Taxes
27%
$762
Home Insurance
5%
$140
HOA
6%
$176
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0