Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.7% first-year return on $85,344 initial cash invested.
-10.7%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$2,121
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $2,882 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,344
Downpayment
20%
$81,280
Closing costs
1%
$4,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,121
Total Expenses
$2,882
Mortgage P&I
96%
$2,039
Property Taxes
6%
$121
Home Insurance
7%
$144
HOA
1%
$27
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0