Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.61% first-year return on $85,822 initial cash invested.
-14.61%
Cash On Cash
3.72%
Cap Rate
0.57
DSCR
$2,098
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $3,143 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,822
Downpayment
20%
$81,735
Closing costs
1%
$4,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$3,143
Mortgage P&I
105%
$2,207
Property Taxes
9%
$187
Home Insurance
7%
$143
HOA
3%
$60
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0