Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $84,441 initial cash invested.
-8.34%
Cash On Cash
4.82%
Cap Rate
0.78
DSCR
$2,698
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $3,285 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,441
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,698
Total Expenses
$3,285
Mortgage P&I
77%
$2,067
Property Taxes
14%
$376
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0