Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.54% first-year return on $85,911 initial cash invested.
-14.54%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$2,244
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $3,285 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,911
Downpayment
20%
$81,820
Closing costs
1%
$4,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,244
Total Expenses
$3,285
Mortgage P&I
93%
$2,076
Property Taxes
21%
$480
Home Insurance
7%
$146
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0