Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.55% first-year return on $85,638 initial cash invested.
-4.55%
Cash On Cash
5.51%
Cap Rate
0.91
DSCR
$3,022
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $3,347 expenses = $325 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,638
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,022
Total Expenses
$3,347
Mortgage P&I
68%
$2,046
Property Taxes
11%
$340
Home Insurance
5%
$145
HOA
1%
$31
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0