Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.37% first-year return on $87,276 initial cash invested.
-26.37%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,856
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $3,774 expenses = $1,918 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,276
Downpayment
20%
$83,120
Closing costs
1%
$4,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,856
Total Expenses
$3,774
Mortgage P&I
113%
$2,095
Property Taxes
47%
$881
Home Insurance
17%
$315
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0