Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.52% first-year return on $87,507 initial cash invested.
-11.52%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$2,381
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $3,221 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,507
Downpayment
20%
$83,340
Closing costs
1%
$4,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$3,221
Mortgage P&I
86%
$2,039
Property Taxes
9%
$206
Home Insurance
6%
$140
HOA
9%
$217
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0