Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $87,570 initial cash invested.
-16.43%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$2,510
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $3,709 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,570
Downpayment
20%
$83,400
Closing costs
1%
$4,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,709
Mortgage P&I
85%
$2,130
Property Taxes
24%
$611
Home Insurance
6%
$147
HOA
7%
$167
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0