Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.77% first-year return on $85,113 initial cash invested.
-4.77%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$2,680
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $3,018 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,113
Downpayment
20%
$81,060
Closing costs
1%
$4,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,680
Total Expenses
$3,018
Mortgage P&I
74%
$1,995
Property Taxes
7%
$182
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0