Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.33% first-year return on $83,832 initial cash invested.
-9.33%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$2,633
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,633 income − $3,285 expenses = $652 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,633
Total Expenses
$3,285
Mortgage P&I
74%
$1,949
Property Taxes
19%
$511
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0