Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.89% first-year return on $85,491 initial cash invested.
-3.89%
Cash On Cash
5.59%
Cap Rate
0.94
DSCR
$3,019
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,019 income − $3,296 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,491
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,019
Total Expenses
$3,296
Mortgage P&I
67%
$2,024
Property Taxes
11%
$343
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0