Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.5% first-year return on $85,680 initial cash invested.
-4.5%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$3,038
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $3,359 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,680
Downpayment
20%
$81,600
Closing costs
1%
$4,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,038
Total Expenses
$3,359
Mortgage P&I
67%
$2,026
Property Taxes
13%
$388
Home Insurance
5%
$142
HOA
0%
$13
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0