Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.02% first-year return on $86,142 initial cash invested.
-16.02%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,002
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $3,152 expenses = $1,150 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,142
Downpayment
20%
$82,040
Closing costs
1%
$4,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$3,152
Mortgage P&I
102%
$2,047
Property Taxes
22%
$440
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0