Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.7% first-year return on $83,412 initial cash invested.
-9.7%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$2,199
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $2,873 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,412
Downpayment
20%
$79,440
Closing costs
1%
$3,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,199
Total Expenses
$2,873
Mortgage P&I
90%
$1,982
Property Taxes
8%
$179
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0