Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.3% first-year return on $85,092 initial cash invested.
-6.3%
Cash On Cash
5.22%
Cap Rate
0.85
DSCR
$2,904
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $3,351 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,092
Downpayment
20%
$81,040
Closing costs
1%
$4,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,904
Total Expenses
$3,351
Mortgage P&I
71%
$2,066
Property Taxes
13%
$384
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0