Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.4% first-year return on $83,790 initial cash invested.
-10.4%
Cash On Cash
4.54%
Cap Rate
0.72
DSCR
$2,728
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $3,454 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,728
Total Expenses
$3,454
Mortgage P&I
77%
$2,101
Property Taxes
18%
$504
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0