Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.37% first-year return on $86,478 initial cash invested.
-10.37%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$2,618
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $3,365 expenses = $747 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,478
Downpayment
20%
$82,360
Closing costs
1%
$4,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,618
Total Expenses
$3,365
Mortgage P&I
80%
$2,095
Property Taxes
12%
$316
Home Insurance
6%
$147
HOA
5%
$126
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0