Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $85,701 initial cash invested.
-17.11%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$1,587
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,587 income − $2,809 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,701
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,587
Total Expenses
$2,809
Mortgage P&I
129%
$2,048
Property Taxes
13%
$204
Home Insurance
9%
$145
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0