Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.43% first-year return on $83,307 initial cash invested.
-26.43%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$1,681
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,681 income − $3,516 expenses = $1,835 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,307
Downpayment
20%
$79,340
Closing costs
1%
$3,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,681
Total Expenses
$3,516
Mortgage P&I
119%
$1,994
Property Taxes
49%
$816
Home Insurance
9%
$144
HOA
7%
$125
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0