Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.69% first-year return on $87,339 initial cash invested.
-16.69%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$2,425
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $3,640 expenses = $1,215 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,339
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,425
Total Expenses
$3,640
Mortgage P&I
86%
$2,089
Property Taxes
28%
$668
Home Insurance
6%
$149
HOA
4%
$104
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0