Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.75% first-year return on $85,197 initial cash invested.
-4.75%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$3,523
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,523 income − $3,860 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,197
Downpayment
20%
$81,140
Closing costs
1%
$4,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,523
Total Expenses
$3,860
Mortgage P&I
58%
$2,047
Property Taxes
12%
$406
Home Insurance
4%
$145
HOA
10%
$347
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0