Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.67% first-year return on $83,286 initial cash invested.
-4.67%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$3,215
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $3,539 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,286
Downpayment
20%
$79,320
Closing costs
1%
$3,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,215
Total Expenses
$3,539
Mortgage P&I
62%
$1,985
Property Taxes
18%
$577
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0