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 $85,008 initial cash invested.
-8.88%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$2,335
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $2,964 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,008
Downpayment
20%
$80,960
Closing costs
1%
$4,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,335
Total Expenses
$2,964
Mortgage P&I
89%
$2,080
Property Taxes
5%
$120
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0