Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.88% first-year return on $84,294 initial cash invested.
-8.88%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$2,729
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $3,353 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,294
Downpayment
20%
$80,280
Closing costs
1%
$4,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,729
Total Expenses
$3,353
Mortgage P&I
74%
$2,017
Property Taxes
18%
$483
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0