Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.72% first-year return on $86,100 initial cash invested.
-8.72%
Cash On Cash
5.17%
Cap Rate
0.78
DSCR
$2,649
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $3,275 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,100
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,649
Total Expenses
$3,275
Mortgage P&I
85%
$2,259
Property Taxes
7%
$184
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0