Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $84,735 initial cash invested.
-11.46%
Cash On Cash
4.12%
Cap Rate
0.66
DSCR
$2,130
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,130 income − $2,939 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,735
Downpayment
20%
$80,700
Closing costs
1%
$4,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,939
Mortgage P&I
98%
$2,090
Property Taxes
7%
$155
Home Insurance
7%
$141
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0