Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.13% first-year return on $86,226 initial cash invested.
-8.13%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$2,901
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $3,485 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,226
Downpayment
20%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,901
Total Expenses
$3,485
Mortgage P&I
71%
$2,067
Property Taxes
18%
$524
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0