Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $84,882 initial cash invested.
-16.47%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$1,654
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $2,819 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,882
Downpayment
20%
$80,840
Closing costs
1%
$4,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,654
Total Expenses
$2,819
Mortgage P&I
122%
$2,015
Property Taxes
14%
$225
Home Insurance
9%
$149
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0