Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.33% first-year return on $86,856 initial cash invested.
-19.33%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$2,270
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $3,669 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,856
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$3,669
Mortgage P&I
90%
$2,032
Property Taxes
30%
$676
Home Insurance
6%
$140
HOA
10%
$230
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0