Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $86,415 initial cash invested.
-17.09%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$1,499
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,499 income − $2,730 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,415
Downpayment
20%
$82,300
Closing costs
1%
$4,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,499
Total Expenses
$2,730
Mortgage P&I
136%
$2,043
Property Taxes
10%
$148
Home Insurance
10%
$149
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0