Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.4% first-year return on $84,840 initial cash invested.
-4.4%
Cash On Cash
5.85%
Cap Rate
0.92
DSCR
$2,739
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $3,050 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,840
Downpayment
20%
$80,800
Closing costs
1%
$4,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,739
Total Expenses
$3,050
Mortgage P&I
78%
$2,142
Property Taxes
2%
$49
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0