Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.08% first-year return on $83,790 initial cash invested.
-4.08%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$3,114
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $3,399 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,114
Total Expenses
$3,399
Mortgage P&I
64%
$2,001
Property Taxes
14%
$448
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0