Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.91% first-year return on $87,885 initial cash invested.
-18.91%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$1,972
Rent
-$1,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $3,357 expenses = $1,385 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,885
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,972
Total Expenses
$3,357
Mortgage P&I
104%
$2,056
Property Taxes
32%
$638
Home Insurance
8%
$150
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0