Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.78% first-year return on $85,617 initial cash invested.
-29.78%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$3,677
Rent
-$2,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,677 income − $5,802 expenses = $2,125 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,617
Downpayment
20%
$81,540
Closing costs
1%
$4,077
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,677
Total Expenses
$5,802
Mortgage P&I
56%
$2,046
Property Taxes
14%
$518
Home Insurance
4%
$147
HOA
58%
$2,134
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0