Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.93% first-year return on $84,315 initial cash invested.
-15.93%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$2,262
Rent
-$1,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $3,381 expenses = $1,119 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,315
Downpayment
20%
$80,300
Closing costs
1%
$4,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,262
Total Expenses
$3,381
Mortgage P&I
90%
$2,029
Property Taxes
27%
$620
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0