Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.37% first-year return on $86,604 initial cash invested.
-8.37%
Cash On Cash
5.24%
Cap Rate
0.8
DSCR
$3,031
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,031 income − $3,635 expenses = $604 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,604
Downpayment
20%
$82,480
Closing costs
1%
$4,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,031
Total Expenses
$3,635
Mortgage P&I
74%
$2,254
Property Taxes
15%
$443
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0