Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.1% first-year return on $85,239 initial cash invested.
-6.1%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$3,206
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $3,639 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,239
Downpayment
20%
$81,180
Closing costs
1%
$4,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,206
Total Expenses
$3,639
Mortgage P&I
63%
$2,022
Property Taxes
20%
$644
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0