Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.28% first-year return on $86,352 initial cash invested.
-8.28%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$2,333
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $2,929 expenses = $596 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,352
Downpayment
20%
$82,240
Closing costs
1%
$4,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,333
Total Expenses
$2,929
Mortgage P&I
89%
$2,068
Property Taxes
5%
$110
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0