Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.36% first-year return on $84,588 initial cash invested.
-13.36%
Cash On Cash
4.11%
Cap Rate
0.63
DSCR
$2,400
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $3,342 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,588
Downpayment
20%
$80,560
Closing costs
1%
$4,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$3,342
Mortgage P&I
92%
$2,201
Property Taxes
16%
$377
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0