Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.85% first-year return on $85,659 initial cash invested.
-12.85%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$2,058
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $2,975 expenses = $917 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,659
Downpayment
20%
$81,580
Closing costs
1%
$4,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,058
Total Expenses
$2,975
Mortgage P&I
100%
$2,060
Property Taxes
9%
$182
Home Insurance
7%
$145
HOA
3%
$53
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0