Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $87,759 initial cash invested.
-13.8%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$2,625
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $3,634 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,759
Downpayment
20%
$83,580
Closing costs
1%
$4,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,625
Total Expenses
$3,634
Mortgage P&I
77%
$2,032
Property Taxes
29%
$770
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0