Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $86,247 initial cash invested.
-12.59%
Cash On Cash
4.12%
Cap Rate
0.65
DSCR
$2,747
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $3,652 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,247
Downpayment
20%
$82,140
Closing costs
1%
$4,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,747
Total Expenses
$3,652
Mortgage P&I
79%
$2,177
Property Taxes
23%
$618
Home Insurance
5%
$143
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0