Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.58% first-year return on $84,546 initial cash invested.
-7.58%
Cash On Cash
5.04%
Cap Rate
0.81
DSCR
$2,559
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $3,093 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,546
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,559
Total Expenses
$3,093
Mortgage P&I
82%
$2,096
Property Taxes
7%
$184
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0