Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.69% first-year return on $83,811 initial cash invested.
-8.69%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$2,362
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $2,969 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,811
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,362
Total Expenses
$2,969
Mortgage P&I
85%
$2,009
Property Taxes
9%
$206
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0