Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $87,990 initial cash invested.
-13.54%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$2,127
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $3,120 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,990
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,127
Total Expenses
$3,120
Mortgage P&I
98%
$2,091
Property Taxes
15%
$327
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0