Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.11% first-year return on $87,864 initial cash invested.
-12.11%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$2,265
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $3,152 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,864
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,265
Total Expenses
$3,152
Mortgage P&I
93%
$2,115
Property Taxes
13%
$302
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0