Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $85,050 initial cash invested.
-11.91%
Cash On Cash
4.53%
Cap Rate
0.68
DSCR
$2,692
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $3,536 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,050
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,692
Total Expenses
$3,536
Mortgage P&I
83%
$2,238
Property Taxes
17%
$450
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0