Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.13% first-year return on $85,764 initial cash invested.
-10.13%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$2,322
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $3,046 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,764
Downpayment
20%
$81,680
Closing costs
1%
$4,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,322
Total Expenses
$3,046
Mortgage P&I
90%
$2,085
Property Taxes
9%
$214
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0