Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.71% first-year return on $85,386 initial cash invested.
-10.71%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$2,481
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,243 expenses = $762 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,386
Downpayment
20%
$81,320
Closing costs
1%
$4,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,481
Total Expenses
$3,243
Mortgage P&I
84%
$2,082
Property Taxes
15%
$371
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0