Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.7% first-year return on $85,449 initial cash invested.
-11.7%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$2,607
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $3,440 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,449
Downpayment
20%
$81,380
Closing costs
1%
$4,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,607
Total Expenses
$3,440
Mortgage P&I
80%
$2,075
Property Taxes
21%
$548
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0