Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.93% first-year return on $87,024 initial cash invested.
-13.93%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$2,013
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $3,023 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,024
Downpayment
20%
$82,880
Closing costs
1%
$4,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$3,023
Mortgage P&I
102%
$2,062
Property Taxes
14%
$290
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0