Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.15% first-year return on $86,709 initial cash invested.
-5.15%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$2,643
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $3,015 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,709
Downpayment
20%
$82,580
Closing costs
1%
$4,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,643
Total Expenses
$3,015
Mortgage P&I
78%
$2,056
Property Taxes
6%
$158
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0