Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $88,011 initial cash invested.
-17.19%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$1,849
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $3,110 expenses = $1,261 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,011
Downpayment
20%
$83,820
Closing costs
1%
$4,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,849
Total Expenses
$3,110
Mortgage P&I
115%
$2,121
Property Taxes
20%
$362
Home Insurance
8%
$147
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0