Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.24% first-year return on $84,756 initial cash invested.
-16.24%
Cash On Cash
3.45%
Cap Rate
0.53
DSCR
$2,411
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $3,558 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,756
Downpayment
20%
$80,720
Closing costs
1%
$4,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,411
Total Expenses
$3,558
Mortgage P&I
91%
$2,186
Property Taxes
19%
$451
Home Insurance
6%
$143
HOA
6%
$150
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0