Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.65% first-year return on $85,701 initial cash invested.
-15.65%
Cash On Cash
3.67%
Cap Rate
0.55
DSCR
$1,869
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,869 income − $2,987 expenses = $1,118 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,869
Total Expenses
$2,987
Mortgage P&I
122%
$2,273
Property Taxes
4%
$82
Home Insurance
8%
$147
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0