Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.18% first-year return on $86,289 initial cash invested.
-9.18%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$2,602
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $3,262 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,289
Downpayment
20%
$82,180
Closing costs
1%
$4,109
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,602
Total Expenses
$3,262
Mortgage P&I
81%
$2,098
Property Taxes
12%
$320
Home Insurance
6%
$147
HOA
1%
$21
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0