Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.84% first-year return on $85,596 initial cash invested.
-13.84%
Cash On Cash
3.91%
Cap Rate
0.61
DSCR
$2,546
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $3,533 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,596
Downpayment
20%
$81,520
Closing costs
1%
$4,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,546
Total Expenses
$3,533
Mortgage P&I
86%
$2,187
Property Taxes
16%
$415
Home Insurance
6%
$147
HOA
5%
$122
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0