Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.01% first-year return on $87,717 initial cash invested.
-21.01%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$1,193
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,193 income − $2,729 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,717
Downpayment
20%
$83,540
Closing costs
1%
$4,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,193
Total Expenses
$2,729
Mortgage P&I
180%
$2,142
Property Taxes
10%
$124
Home Insurance
13%
$152
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0