Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.48% first-year return on $86,163 initial cash invested.
-24.48%
Cash On Cash
1.63%
Cap Rate
0.25
DSCR
$1,680
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $3,438 expenses = $1,758 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,163
Downpayment
20%
$82,060
Closing costs
1%
$4,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$3,438
Mortgage P&I
133%
$2,232
Property Taxes
33%
$559
Home Insurance
13%
$210
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0