Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.85% first-year return on $85,386 initial cash invested.
-9.85%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$2,469
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $3,170 expenses = $701 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,386
Downpayment
20%
$81,320
Closing costs
1%
$4,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,469
Total Expenses
$3,170
Mortgage P&I
83%
$2,053
Property Taxes
14%
$340
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0