Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.43% first-year return on $85,134 initial cash invested.
-12.43%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$2,249
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $3,131 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,134
Downpayment
20%
$81,080
Closing costs
1%
$4,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,249
Total Expenses
$3,131
Mortgage P&I
92%
$2,062
Property Taxes
13%
$294
Home Insurance
6%
$145
HOA
2%
$46
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0