Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.03% first-year return on $84,945 initial cash invested.
-20.03%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$2,438
Rent
-$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $3,856 expenses = $1,418 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,945
Downpayment
20%
$80,900
Closing costs
1%
$4,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,438
Total Expenses
$3,856
Mortgage P&I
85%
$2,063
Property Taxes
36%
$869
Home Insurance
6%
$146
HOA
6%
$144
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0