Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $85,659 initial cash invested.
-13.74%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$2,285
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $3,266 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,659
Downpayment
20%
$81,580
Closing costs
1%
$4,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,285
Total Expenses
$3,266
Mortgage P&I
87%
$1,996
Property Taxes
17%
$397
Home Insurance
6%
$144
HOA
6%
$136
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0