Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5% first-year return on $85,491 initial cash invested.
-5%
Cash On Cash
5.93%
Cap Rate
0.9
DSCR
$2,790
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $3,146 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,790
Total Expenses
$3,146
Mortgage P&I
80%
$2,229
Property Taxes
1%
$41
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0