Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.06% first-year return on $84,546 initial cash invested.
-8.06%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$2,600
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $3,168 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,546
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$3,168
Mortgage P&I
77%
$2,001
Property Taxes
13%
$344
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0