Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.34% first-year return on $85,176 initial cash invested.
-14.34%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$1,947
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $2,965 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,176
Downpayment
20%
$81,120
Closing costs
1%
$4,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,947
Total Expenses
$2,965
Mortgage P&I
107%
$2,076
Property Taxes
11%
$214
Home Insurance
7%
$144
HOA
1%
$25
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0