Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.15% first-year return on $85,953 initial cash invested.
-5.15%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$3,321
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,690 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,953
Downpayment
20%
$81,860
Closing costs
1%
$4,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,321
Total Expenses
$3,690
Mortgage P&I
60%
$2,007
Property Taxes
20%
$675
Home Insurance
4%
$145
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0