Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.56% first-year return on $87,486 initial cash invested.
-10.56%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$2,665
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $3,435 expenses = $770 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,486
Downpayment
20%
$83,320
Closing costs
1%
$4,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,665
Total Expenses
$3,435
Mortgage P&I
80%
$2,123
Property Taxes
18%
$471
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0