Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $87,675 initial cash invested.
-12.59%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$2,154
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $3,074 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,675
Downpayment
20%
$83,500
Closing costs
1%
$4,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,154
Total Expenses
$3,074
Mortgage P&I
99%
$2,130
Property Taxes
10%
$208
Home Insurance
8%
$163
HOA
1%
$13
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0