Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.03% first-year return on $86,100 initial cash invested.
-10.03%
Cash On Cash
4.61%
Cap Rate
0.73
DSCR
$2,636
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $3,356 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,636
Total Expenses
$3,356
Mortgage P&I
82%
$2,164
Property Taxes
14%
$362
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0