Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.01% first-year return on $84,777 initial cash invested.
-5.01%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$2,806
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $3,160 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,777
Downpayment
20%
$80,740
Closing costs
1%
$4,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,806
Total Expenses
$3,160
Mortgage P&I
72%
$2,020
Property Taxes
8%
$226
Home Insurance
5%
$145
HOA
1%
$40
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0