Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.28% first-year return on $85,764 initial cash invested.
-10.28%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$2,581
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,581 income − $3,316 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,764
Downpayment
20%
$81,680
Closing costs
1%
$4,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,581
Total Expenses
$3,316
Mortgage P&I
79%
$2,041
Property Taxes
18%
$454
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0