Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.8% first-year return on $85,638 initial cash invested.
-10.8%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$2,644
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $3,415 expenses = $771 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,638
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,644
Total Expenses
$3,415
Mortgage P&I
77%
$2,042
Property Taxes
21%
$542
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0