Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.06% first-year return on $84,756 initial cash invested.
-9.06%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$2,318
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $2,958 expenses = $640 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,756
Downpayment
20%
$80,720
Closing costs
1%
$4,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,318
Total Expenses
$2,958
Mortgage P&I
86%
$2,000
Property Taxes
10%
$224
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0