Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.96% first-year return on $85,617 initial cash invested.
-13.96%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$1,988
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $2,984 expenses = $996 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,617
Downpayment
20%
$81,540
Closing costs
1%
$4,077
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,988
Total Expenses
$2,984
Mortgage P&I
101%
$2,015
Property Taxes
16%
$309
Home Insurance
7%
$144
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0