Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.1% first-year return on $84,945 initial cash invested.
-11.1%
Cash On Cash
4.31%
Cap Rate
0.69
DSCR
$2,377
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,377 income − $3,163 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,945
Downpayment
20%
$80,900
Closing costs
1%
$4,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,377
Total Expenses
$3,163
Mortgage P&I
89%
$2,121
Property Taxes
11%
$256
Home Insurance
6%
$142
HOA
1%
$25
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0