Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.97% first-year return on $85,722 initial cash invested.
-16.97%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$1,852
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $3,064 expenses = $1,212 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,722
Downpayment
20%
$81,640
Closing costs
1%
$4,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,852
Total Expenses
$3,064
Mortgage P&I
112%
$2,083
Property Taxes
21%
$380
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0