Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.33% first-year return on $83,832 initial cash invested.
-8.33%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$2,268
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $2,850 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,832
Downpayment
20%
$79,840
Closing costs
1%
$3,992
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,268
Total Expenses
$2,850
Mortgage P&I
88%
$1,992
Property Taxes
6%
$127
Home Insurance
6%
$142
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0