Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $87,360 initial cash invested.
-12.6%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$2,238
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $3,155 expenses = $917 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,360
Downpayment
20%
$83,200
Closing costs
1%
$4,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,238
Total Expenses
$3,155
Mortgage P&I
95%
$2,127
Property Taxes
13%
$300
Home Insurance
7%
$146
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0