Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.61% first-year return on $85,197 initial cash invested.
-7.61%
Cash On Cash
4.78%
Cap Rate
0.79
DSCR
$2,399
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $2,939 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,399
Total Expenses
$2,939
Mortgage P&I
85%
$2,037
Property Taxes
6%
$133
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0