Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $85,281 initial cash invested.
-5.81%
Cash On Cash
5.57%
Cap Rate
0.88
DSCR
$3,023
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,023 income − $3,436 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,281
Downpayment
20%
$81,220
Closing costs
1%
$4,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,023
Total Expenses
$3,436
Mortgage P&I
71%
$2,146
Property Taxes
10%
$312
Home Insurance
5%
$145
HOA
2%
$48
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0