Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.84% first-year return on $85,491 initial cash invested.
-4.84%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$3,211
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,211 income − $3,556 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,491
Downpayment
20%
$81,420
Closing costs
1%
$4,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,211
Total Expenses
$3,556
Mortgage P&I
63%
$2,032
Property Taxes
17%
$544
Home Insurance
4%
$144
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0