Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $86,688 initial cash invested.
-10.45%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$2,219
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $2,974 expenses = $755 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,688
Downpayment
20%
$82,560
Closing costs
1%
$4,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,219
Total Expenses
$2,974
Mortgage P&I
92%
$2,043
Property Taxes
9%
$204
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0