Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.34% first-year return on $85,806 initial cash invested.
-3.34%
Cash On Cash
5.64%
Cap Rate
0.96
DSCR
$3,269
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,269 income − $3,508 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,806
Downpayment
20%
$81,720
Closing costs
1%
$4,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,269
Total Expenses
$3,508
Mortgage P&I
61%
$1,995
Property Taxes
16%
$520
Home Insurance
4%
$144
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0