Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.87% first-year return on $84,273 initial cash invested.
-12.87%
Cash On Cash
4.31%
Cap Rate
0.65
DSCR
$2,372
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $3,276 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,273
Downpayment
20%
$80,260
Closing costs
1%
$4,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,372
Total Expenses
$3,276
Mortgage P&I
94%
$2,228
Property Taxes
9%
$212
Home Insurance
6%
$149
HOA
3%
$70
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0