Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.1% first-year return on $85,029 initial cash invested.
-6.1%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$2,466
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $2,898 expenses = $432 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,029
Downpayment
20%
$80,980
Closing costs
1%
$4,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,466
Total Expenses
$2,898
Mortgage P&I
81%
$2,008
Property Taxes
4%
$104
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0