Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.66% first-year return on $87,738 initial cash invested.
-8.66%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$2,937
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $3,570 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,738
Downpayment
20%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,937
Total Expenses
$3,570
Mortgage P&I
72%
$2,110
Property Taxes
19%
$547
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0