Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.33% first-year return on $84,210 initial cash invested.
-5.33%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$2,868
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $3,242 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,210
Downpayment
20%
$80,200
Closing costs
1%
$4,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,868
Total Expenses
$3,242
Mortgage P&I
69%
$1,978
Property Taxes
13%
$384
Home Insurance
5%
$135
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0