Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $84,357 initial cash invested.
-18.51%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$1,543
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,543 income − $2,844 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,357
Downpayment
20%
$80,340
Closing costs
1%
$4,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,543
Total Expenses
$2,844
Mortgage P&I
134%
$2,064
Property Taxes
7%
$106
Home Insurance
18%
$273
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0