Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.66% first-year return on $87,507 initial cash invested.
-6.66%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$2,575
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $3,061 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,507
Downpayment
20%
$83,340
Closing costs
1%
$4,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,575
Total Expenses
$3,061
Mortgage P&I
83%
$2,129
Property Taxes
3%
$70
Home Insurance
6%
$150
HOA
2%
$42
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0