Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.04% first-year return on $85,512 initial cash invested.
-5.04%
Cash On Cash
5.51%
Cap Rate
0.91
DSCR
$3,253
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $3,612 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,512
Downpayment
20%
$81,440
Closing costs
1%
$4,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,253
Total Expenses
$3,612
Mortgage P&I
64%
$2,067
Property Taxes
17%
$550
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0