Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $85,029 initial cash invested.
-14.47%
Cash On Cash
4.01%
Cap Rate
0.6
DSCR
$2,735
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $3,760 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,029
Downpayment
20%
$80,980
Closing costs
1%
$4,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,735
Total Expenses
$3,760
Mortgage P&I
82%
$2,242
Property Taxes
24%
$664
Home Insurance
5%
$142
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0