Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.48% first-year return on $86,961 initial cash invested.
-11.48%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$2,655
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $3,487 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,961
Downpayment
20%
$82,820
Closing costs
1%
$4,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,655
Total Expenses
$3,487
Mortgage P&I
77%
$2,044
Property Taxes
21%
$559
Home Insurance
6%
$149
HOA
2%
$44
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0