Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.28% first-year return on $86,268 initial cash invested.
-13.28%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$1,962
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $2,917 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,268
Downpayment
20%
$82,160
Closing costs
1%
$4,108
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,962
Total Expenses
$2,917
Mortgage P&I
106%
$2,088
Property Taxes
8%
$162
Home Insurance
8%
$149
HOA
0%
$8
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0