Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.08% first-year return on $86,268 initial cash invested.
-8.08%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$2,406
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $2,987 expenses = $581 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,268
Downpayment
20%
$82,160
Closing costs
1%
$4,108
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,406
Total Expenses
$2,987
Mortgage P&I
86%
$2,059
Property Taxes
7%
$159
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0