Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.2% first-year return on $84,252 initial cash invested.
-8.2%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$2,344
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $2,920 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,252
Downpayment
20%
$80,240
Closing costs
1%
$4,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,344
Total Expenses
$2,920
Mortgage P&I
85%
$2,001
Property Taxes
6%
$146
Home Insurance
7%
$154
HOA
0%
$10
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0