Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.68% first-year return on $85,764 initial cash invested.
-5.68%
Cash On Cash
5.38%
Cap Rate
0.88
DSCR
$2,961
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,367 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,764
Downpayment
20%
$81,680
Closing costs
1%
$4,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,961
Total Expenses
$3,367
Mortgage P&I
71%
$2,089
Property Taxes
12%
$358
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0