Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.21% first-year return on $85,428 initial cash invested.
-5.21%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$2,906
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $3,277 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,428
Downpayment
20%
$81,360
Closing costs
1%
$4,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,906
Total Expenses
$3,277
Mortgage P&I
70%
$2,027
Property Taxes
12%
$348
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0