Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.37% first-year return on $84,418 initial cash invested.
-11.37%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$2,170
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,970 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,418
Downpayment
20%
$80,398
Closing costs
1%
$4,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,970
Mortgage P&I
96%
$2,074
Property Taxes
6%
$127
Home Insurance
7%
$141
HOA
3%
$65
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0