Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $85,449 initial cash invested.
-16.37%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$1,729
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,729 income − $2,895 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,449
Downpayment
20%
$81,380
Closing costs
1%
$4,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,729
Total Expenses
$2,895
Mortgage P&I
119%
$2,059
Property Taxes
14%
$242
Home Insurance
8%
$145
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0