Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.39% first-year return on $85,092 initial cash invested.
-6.39%
Cash On Cash
5.32%
Cap Rate
0.85
DSCR
$2,920
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $3,373 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,920
Total Expenses
$3,373
Mortgage P&I
72%
$2,105
Property Taxes
12%
$346
Home Insurance
5%
$158
HOA
0%
$5
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0