Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.3% first-year return on $85,638 initial cash invested.
-32.3%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$1,206
Rent
-$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,206 income − $3,511 expenses = $2,305 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,638
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,206
Total Expenses
$3,511
Mortgage P&I
173%
$2,084
Property Taxes
55%
$659
Home Insurance
38%
$455
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0