Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.19% first-year return on $85,134 initial cash invested.
-13.19%
Cash On Cash
4.04%
Cap Rate
0.62
DSCR
$2,084
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $3,020 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,134
Downpayment
20%
$81,080
Closing costs
1%
$4,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,084
Total Expenses
$3,020
Mortgage P&I
105%
$2,198
Property Taxes
6%
$132
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0