Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.02% first-year return on $86,667 initial cash invested.
-12.02%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$2,225
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $3,093 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,667
Downpayment
20%
$82,540
Closing costs
1%
$4,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$3,093
Mortgage P&I
92%
$2,044
Property Taxes
15%
$326
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0