Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.03% first-year return on $87,570 initial cash invested.
-20.03%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$1,793
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,793 income − $3,255 expenses = $1,462 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,793
Total Expenses
$3,255
Mortgage P&I
118%
$2,118
Property Taxes
29%
$518
Home Insurance
8%
$152
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0