Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.16% first-year return on $84,630 initial cash invested.
-9.16%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$2,424
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $3,070 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,630
Downpayment
20%
$80,600
Closing costs
1%
$4,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,424
Total Expenses
$3,070
Mortgage P&I
84%
$2,028
Property Taxes
10%
$250
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0