Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.5% first-year return on $84,126 initial cash invested.
-7.5%
Cash On Cash
4.95%
Cap Rate
0.81
DSCR
$2,703
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $3,229 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,126
Downpayment
20%
$80,120
Closing costs
1%
$4,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,703
Total Expenses
$3,229
Mortgage P&I
76%
$2,044
Property Taxes
13%
$343
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0