Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.72% first-year return on $84,588 initial cash invested.
-6.72%
Cash On Cash
5.39%
Cap Rate
0.86
DSCR
$3,588
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $4,062 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,588
Downpayment
20%
$80,560
Closing costs
1%
$4,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,588
Total Expenses
$4,062
Mortgage P&I
59%
$2,103
Property Taxes
21%
$758
Home Insurance
4%
$144
HOA
3%
$125
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0