Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.07% first-year return on $85,449 initial cash invested.
-9.07%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$2,706
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $3,352 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,449
Downpayment
20%
$81,380
Closing costs
1%
$4,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,706
Total Expenses
$3,352
Mortgage P&I
74%
$1,995
Property Taxes
18%
$496
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0