Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $87,465 initial cash invested.
-11.55%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$2,396
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $3,238 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,465
Downpayment
20%
$83,300
Closing costs
1%
$4,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,396
Total Expenses
$3,238
Mortgage P&I
88%
$2,098
Property Taxes
10%
$240
Home Insurance
6%
$147
HOA
5%
$129
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0