Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.76% first-year return on $85,890 initial cash invested.
-11.76%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$2,163
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $3,005 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,890
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,163
Total Expenses
$3,005
Mortgage P&I
95%
$2,050
Property Taxes
12%
$250
Home Insurance
7%
$143
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0