Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.43% first-year return on $84,882 initial cash invested.
-13.43%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$3,356
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $4,306 expenses = $950 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,882
Downpayment
20%
$80,840
Closing costs
1%
$4,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,356
Total Expenses
$4,306
Mortgage P&I
61%
$2,037
Property Taxes
7%
$248
Home Insurance
4%
$145
HOA
30%
$1,003
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0