Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $84,357 initial cash invested.
-10.31%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$2,644
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $3,369 expenses = $725 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,644
Total Expenses
$3,369
Mortgage P&I
76%
$2,002
Property Taxes
17%
$459
Home Insurance
5%
$143
HOA
3%
$78
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0