Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $86,793 initial cash invested.
-22.2%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,222
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $3,828 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,793
Downpayment
20%
$82,660
Closing costs
1%
$4,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,222
Total Expenses
$3,828
Mortgage P&I
94%
$2,095
Property Taxes
45%
$1,009
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0