Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.71% first-year return on $84,168 initial cash invested.
-11.71%
Cash On Cash
4.53%
Cap Rate
0.69
DSCR
$2,548
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $3,369 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,168
Downpayment
20%
$80,160
Closing costs
1%
$4,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,548
Total Expenses
$3,369
Mortgage P&I
87%
$2,208
Property Taxes
12%
$304
Home Insurance
6%
$145
HOA
2%
$50
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0