Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.59% first-year return on $87,465 initial cash invested.
-9.59%
Cash On Cash
4.53%
Cap Rate
0.73
DSCR
$2,513
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $3,212 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,465
Downpayment
20%
$83,300
Closing costs
1%
$4,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,513
Total Expenses
$3,212
Mortgage P&I
85%
$2,146
Property Taxes
11%
$267
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0