Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.2% first-year return on $85,470 initial cash invested.
-4.2%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$2,916
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $3,215 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,470
Downpayment
20%
$81,400
Closing costs
1%
$4,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,916
Total Expenses
$3,215
Mortgage P&I
70%
$2,043
Property Taxes
10%
$291
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0