Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.15% first-year return on $85,764 initial cash invested.
-5.15%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$2,728
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $3,096 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,764
Downpayment
20%
$81,680
Closing costs
1%
$4,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,728
Total Expenses
$3,096
Mortgage P&I
76%
$2,069
Property Taxes
6%
$169
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0