Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.82% first-year return on $87,969 initial cash invested.
-7.82%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$2,405
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $2,978 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,969
Downpayment
20%
$83,780
Closing costs
1%
$4,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,405
Total Expenses
$2,978
Mortgage P&I
87%
$2,091
Property Taxes
5%
$113
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0