Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.08% first-year return on $85,848 initial cash invested.
-10.08%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$2,499
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $3,220 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,848
Downpayment
20%
$81,760
Closing costs
1%
$4,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,499
Total Expenses
$3,220
Mortgage P&I
82%
$2,061
Property Taxes
14%
$360
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0