Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.27% first-year return on $87,759 initial cash invested.
-7.27%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$2,784
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $3,316 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,759
Downpayment
20%
$83,580
Closing costs
1%
$4,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,784
Total Expenses
$3,316
Mortgage P&I
75%
$2,089
Property Taxes
13%
$364
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0