Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.63% first-year return on $86,478 initial cash invested.
-23.63%
Cash On Cash
1.89%
Cap Rate
0.28
DSCR
$1,178
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,178 income − $2,881 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,178
Total Expenses
$2,881
Mortgage P&I
195%
$2,294
Property Taxes
11%
$133
Home Insurance
12%
$147
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0