Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $85,953 initial cash invested.
-12.66%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$3,149
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $4,056 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,953
Downpayment
20%
$81,860
Closing costs
1%
$4,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,149
Total Expenses
$4,056
Mortgage P&I
66%
$2,082
Property Taxes
31%
$983
Home Insurance
5%
$173
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0