Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.76% first-year return on $83,790 initial cash invested.
-17.76%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$1,446
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,446 income − $2,686 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,446
Total Expenses
$2,686
Mortgage P&I
140%
$2,022
Property Taxes
10%
$148
Home Insurance
10%
$140
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0