Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.39% first-year return on $86,940 initial cash invested.
-8.39%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$2,580
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $3,188 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,940
Downpayment
20%
$82,800
Closing costs
1%
$4,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$3,188
Mortgage P&I
81%
$2,102
Property Taxes
10%
$268
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0