Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $86,184 initial cash invested.
-10.22%
Cash On Cash
4.32%
Cap Rate
0.7
DSCR
$2,279
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $3,013 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,184
Downpayment
20%
$82,080
Closing costs
1%
$4,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,279
Total Expenses
$3,013
Mortgage P&I
92%
$2,098
Property Taxes
8%
$182
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0