Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $85,785 initial cash invested.
-13.81%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$2,689
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $3,676 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,785
Downpayment
20%
$81,700
Closing costs
1%
$4,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,689
Total Expenses
$3,676
Mortgage P&I
76%
$2,055
Property Taxes
26%
$687
Home Insurance
6%
$158
HOA
3%
$78
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0