Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.7% first-year return on $86,226 initial cash invested.
-2.7%
Cash On Cash
5.8%
Cap Rate
0.97
DSCR
$2,831
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,831 income − $3,025 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,226
Downpayment
20%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,831
Total Expenses
$3,025
Mortgage P&I
72%
$2,035
Property Taxes
4%
$106
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0