Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.37% first-year return on $84,252 initial cash invested.
-9.37%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$2,371
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $3,029 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,371
Total Expenses
$3,029
Mortgage P&I
84%
$1,994
Property Taxes
12%
$274
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0