Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11% first-year return on $84,882 initial cash invested.
-11%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$2,019
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $2,797 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,882
Downpayment
20%
$80,840
Closing costs
1%
$4,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,019
Total Expenses
$2,797
Mortgage P&I
101%
$2,035
Property Taxes
5%
$94
Home Insurance
7%
$143
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0