Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.63% first-year return on $85,722 initial cash invested.
-16.63%
Cash On Cash
3.23%
Cap Rate
0.51
DSCR
$2,224
Rent
-$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $3,412 expenses = $1,188 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,722
Downpayment
20%
$81,640
Closing costs
1%
$4,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,224
Total Expenses
$3,412
Mortgage P&I
98%
$2,177
Property Taxes
23%
$511
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0