Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $84,252 initial cash invested.
-14.67%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,160
Rent
-$1,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $3,190 expenses = $1,030 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,252
Downpayment
20%
$80,240
Closing costs
1%
$4,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$3,190
Mortgage P&I
93%
$2,010
Property Taxes
21%
$459
Home Insurance
7%
$145
HOA
1%
$14
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0