Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $85,092 initial cash invested.
-14.36%
Cash On Cash
3.64%
Cap Rate
0.57
DSCR
$1,999
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $3,017 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,092
Downpayment
20%
$81,040
Closing costs
1%
$4,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,999
Total Expenses
$3,017
Mortgage P&I
107%
$2,148
Property Taxes
10%
$204
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0