Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.55% first-year return on $87,906 initial cash invested.
-15.55%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$2,368
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $3,507 expenses = $1,139 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,906
Downpayment
20%
$83,720
Closing costs
1%
$4,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,368
Total Expenses
$3,507
Mortgage P&I
87%
$2,053
Property Taxes
27%
$648
Home Insurance
7%
$158
HOA
1%
$33
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0