Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.85% first-year return on $85,491 initial cash invested.
-5.85%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$2,643
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $3,060 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,491
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,643
Total Expenses
$3,060
Mortgage P&I
78%
$2,057
Property Taxes
6%
$170
Home Insurance
6%
$146
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0