Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.35% first-year return on $83,790 initial cash invested.
-18.35%
Cash On Cash
3.26%
Cap Rate
0.48
DSCR
$1,775
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $3,056 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,775
Total Expenses
$3,056
Mortgage P&I
128%
$2,276
Property Taxes
10%
$178
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0