Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.25% first-year return on $85,890 initial cash invested.
-10.25%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$2,171
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,171 income − $2,905 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,890
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,171
Total Expenses
$2,905
Mortgage P&I
96%
$2,077
Property Taxes
6%
$120
Home Insurance
7%
$143
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0