Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.55% first-year return on $87,822 initial cash invested.
-3.55%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$3,215
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $3,475 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,822
Downpayment
20%
$83,640
Closing costs
1%
$4,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,215
Total Expenses
$3,475
Mortgage P&I
65%
$2,093
Property Taxes
12%
$398
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0