Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.15% first-year return on $84,147 initial cash invested.
-4.15%
Cash On Cash
5.76%
Cap Rate
0.93
DSCR
$2,901
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $3,192 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,147
Downpayment
20%
$80,140
Closing costs
1%
$4,007
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,901
Total Expenses
$3,192
Mortgage P&I
71%
$2,068
Property Taxes
7%
$217
Home Insurance
5%
$144
HOA
0%
$9
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0