Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.37% first-year return on $85,008 initial cash invested.
-1.37%
Cash On Cash
6.11%
Cap Rate
1.03
DSCR
$2,989
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $3,086 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,008
Downpayment
20%
$80,960
Closing costs
1%
$4,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,989
Total Expenses
$3,086
Mortgage P&I
67%
$2,008
Property Taxes
5%
$153
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0