Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.86% first-year return on $86,940 initial cash invested.
-10.86%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$2,109
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $2,896 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,940
Downpayment
20%
$82,800
Closing costs
1%
$4,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,109
Total Expenses
$2,896
Mortgage P&I
101%
$2,120
Property Taxes
4%
$83
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$127
Maintenance
5%
$105
Other
0%
$0