Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.24% first-year return on $87,822 initial cash invested.
-14.24%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$2,271
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $3,313 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,822
Downpayment
20%
$83,640
Closing costs
1%
$4,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,271
Total Expenses
$3,313
Mortgage P&I
95%
$2,160
Property Taxes
16%
$368
Home Insurance
7%
$149
HOA
2%
$45
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0