Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.53% first-year return on $85,869 initial cash invested.
-13.53%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$2,232
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $3,200 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,869
Downpayment
20%
$81,780
Closing costs
1%
$4,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$3,200
Mortgage P&I
92%
$2,050
Property Taxes
19%
$422
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0