Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.16% first-year return on $85,680 initial cash invested.
-4.16%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$3,306
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $3,603 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,680
Downpayment
20%
$81,600
Closing costs
1%
$4,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,306
Total Expenses
$3,603
Mortgage P&I
62%
$2,036
Property Taxes
17%
$563
Home Insurance
4%
$145
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0