Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.47% first-year return on $85,155 initial cash invested.
-0.47%
Cash On Cash
6.49%
Cap Rate
1.07
DSCR
$3,573
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $3,606 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,155
Downpayment
20%
$81,100
Closing costs
1%
$4,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,573
Total Expenses
$3,606
Mortgage P&I
57%
$2,048
Property Taxes
14%
$487
Home Insurance
4%
$142
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0