Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.45% first-year return on $84,147 initial cash invested.
-6.45%
Cash On Cash
5.23%
Cap Rate
0.84
DSCR
$2,571
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $3,023 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,147
Downpayment
20%
$80,140
Closing costs
1%
$4,007
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,571
Total Expenses
$3,023
Mortgage P&I
81%
$2,071
Property Taxes
5%
$126
Home Insurance
6%
$149
HOA
0%
$8
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0