Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.54% first-year return on $87,339 initial cash invested.
-6.54%
Cash On Cash
5.17%
Cap Rate
0.85
DSCR
$3,018
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $3,494 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,339
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,018
Total Expenses
$3,494
Mortgage P&I
70%
$2,118
Property Taxes
15%
$442
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0