Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.56% first-year return on $86,373 initial cash invested.
-5.56%
Cash On Cash
5.5%
Cap Rate
0.88
DSCR
$2,870
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $3,270 expenses = $400 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,373
Downpayment
20%
$82,260
Closing costs
1%
$4,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$3,270
Mortgage P&I
75%
$2,142
Property Taxes
8%
$234
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0