Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.78% first-year return on $86,709 initial cash invested.
-7.78%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$2,773
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,773 income − $3,335 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,773
Total Expenses
$3,335
Mortgage P&I
76%
$2,112
Property Taxes
13%
$358
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0