Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.3% first-year return on $84,567 initial cash invested.
-13.3%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$2,142
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $3,079 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,567
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,142
Total Expenses
$3,079
Mortgage P&I
92%
$1,971
Property Taxes
15%
$326
Home Insurance
7%
$158
HOA
3%
$67
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0