Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $86,646 initial cash invested.
-13.45%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$2,146
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $3,117 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,646
Downpayment
20%
$82,520
Closing costs
1%
$4,126
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,146
Total Expenses
$3,117
Mortgage P&I
97%
$2,086
Property Taxes
14%
$303
Home Insurance
7%
$147
HOA
1%
$23
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0