Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.85% first-year return on $86,499 initial cash invested.
-5.85%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$2,652
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $3,074 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,499
Downpayment
20%
$82,380
Closing costs
1%
$4,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,652
Total Expenses
$3,074
Mortgage P&I
78%
$2,077
Property Taxes
5%
$122
Home Insurance
7%
$185
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0