Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.53% first-year return on $85,764 initial cash invested.
-4.53%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$2,648
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,972 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,764
Downpayment
20%
$81,680
Closing costs
1%
$4,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,648
Total Expenses
$2,972
Mortgage P&I
77%
$2,027
Property Taxes
4%
$113
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0