Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.2% first-year return on $83,790 initial cash invested.
-6.2%
Cash On Cash
5.26%
Cap Rate
0.86
DSCR
$2,835
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $3,268 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,835
Total Expenses
$3,268
Mortgage P&I
72%
$2,040
Property Taxes
12%
$350
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0