Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.48% first-year return on $86,289 initial cash invested.
-5.48%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$2,783
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,783 income − $3,177 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,289
Downpayment
20%
$82,180
Closing costs
1%
$4,109
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,783
Total Expenses
$3,177
Mortgage P&I
75%
$2,090
Property Taxes
8%
$214
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0