Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.58% first-year return on $88,032 initial cash invested.
-13.58%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$3,183
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $4,179 expenses = $996 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,032
Downpayment
20%
$83,840
Closing costs
1%
$4,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,183
Total Expenses
$4,179
Mortgage P&I
65%
$2,057
Property Taxes
35%
$1,113
Home Insurance
5%
$149
HOA
1%
$33
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0