Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.31% first-year return on $84,693 initial cash invested.
-12.31%
Cash On Cash
4.38%
Cap Rate
0.67
DSCR
$2,710
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $3,579 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,693
Downpayment
20%
$80,660
Closing costs
1%
$4,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$3,579
Mortgage P&I
81%
$2,206
Property Taxes
19%
$525
Home Insurance
5%
$142
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0