Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.02% first-year return on $86,100 initial cash invested.
-11.02%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$2,036
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $2,827 expenses = $791 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,100
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,036
Total Expenses
$2,827
Mortgage P&I
100%
$2,037
Property Taxes
6%
$116
Home Insurance
7%
$144
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0