Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.4% first-year return on $85,638 initial cash invested.
-10.4%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$2,272
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $3,014 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,638
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,272
Total Expenses
$3,014
Mortgage P&I
89%
$2,032
Property Taxes
9%
$206
Home Insurance
6%
$147
HOA
2%
$38
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0