Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.67% first-year return on $86,163 initial cash invested.
-11.67%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$2,869
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $3,707 expenses = $838 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,163
Downpayment
20%
$82,060
Closing costs
1%
$4,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,869
Total Expenses
$3,707
Mortgage P&I
71%
$2,045
Property Taxes
27%
$772
Home Insurance
5%
$145
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0