Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.23% first-year return on $86,079 initial cash invested.
-6.23%
Cash On Cash
5.23%
Cap Rate
0.85
DSCR
$2,602
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $3,049 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,079
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,602
Total Expenses
$3,049
Mortgage P&I
81%
$2,105
Property Taxes
3%
$82
Home Insurance
6%
$144
HOA
2%
$42
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0