Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.69% first-year return on $85,512 initial cash invested.
-7.69%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$2,600
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $3,148 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,512
Downpayment
20%
$81,440
Closing costs
1%
$4,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$3,148
Mortgage P&I
78%
$2,036
Property Taxes
11%
$291
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0