Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.12% first-year return on $85,974 initial cash invested.
-11.12%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$2,523
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $3,320 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,974
Downpayment
20%
$81,880
Closing costs
1%
$4,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,523
Total Expenses
$3,320
Mortgage P&I
83%
$2,090
Property Taxes
14%
$357
Home Insurance
6%
$145
HOA
3%
$73
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0