Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.22% first-year return on $83,601 initial cash invested.
-7.22%
Cash On Cash
4.76%
Cap Rate
0.81
DSCR
$2,566
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $3,069 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,601
Downpayment
20%
$79,620
Closing costs
1%
$3,981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,566
Total Expenses
$3,069
Mortgage P&I
76%
$1,953
Property Taxes
11%
$286
Home Insurance
6%
$149
HOA
1%
$14
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0