Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.62% first-year return on $83,853 initial cash invested.
-12.62%
Cash On Cash
4.39%
Cap Rate
0.66
DSCR
$2,754
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $3,636 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,853
Downpayment
20%
$79,860
Closing costs
1%
$3,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,754
Total Expenses
$3,636
Mortgage P&I
80%
$2,206
Property Taxes
9%
$259
Home Insurance
5%
$144
HOA
11%
$311
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0