Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.44% first-year return on $86,982 initial cash invested.
-14.44%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$2,166
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $3,213 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,982
Downpayment
20%
$82,840
Closing costs
1%
$4,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,166
Total Expenses
$3,213
Mortgage P&I
97%
$2,106
Property Taxes
17%
$364
Home Insurance
7%
$149
HOA
1%
$31
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0