Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.56% first-year return on $85,491 initial cash invested.
-16.56%
Cash On Cash
3.45%
Cap Rate
0.52
DSCR
$2,142
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $3,322 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,491
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,142
Total Expenses
$3,322
Mortgage P&I
105%
$2,244
Property Taxes
18%
$378
Home Insurance
7%
$143
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0