Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.18% first-year return on $84,749 initial cash invested.
-16.18%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$1,523
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,523 income − $2,666 expenses = $1,143 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,749
Downpayment
20%
$80,713
Closing costs
1%
$4,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,523
Total Expenses
$2,666
Mortgage P&I
134%
$2,043
Property Taxes
6%
$87
Home Insurance
9%
$141
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0