Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $85,995 initial cash invested.
-17.95%
Cash On Cash
2.97%
Cap Rate
0.46
DSCR
$2,062
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $3,348 expenses = $1,286 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,995
Downpayment
20%
$81,900
Closing costs
1%
$4,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,062
Total Expenses
$3,348
Mortgage P&I
107%
$2,196
Property Taxes
23%
$473
Home Insurance
7%
$143
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0