Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.94% first-year return on $88,074 initial cash invested.
-10.94%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$2,213
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $3,016 expenses = $803 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,074
Downpayment
20%
$83,880
Closing costs
1%
$4,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,213
Total Expenses
$3,016
Mortgage P&I
96%
$2,124
Property Taxes
8%
$166
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0