Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $83,580 initial cash invested.
-8.34%
Cash On Cash
5.11%
Cap Rate
0.8
DSCR
$3,335
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,335 income − $3,916 expenses = $581 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,580
Downpayment
20%
$79,600
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,335
Total Expenses
$3,916
Mortgage P&I
63%
$2,110
Property Taxes
24%
$793
Home Insurance
4%
$139
HOA
0%
$6
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0