Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.61% first-year return on $87,507 initial cash invested.
-10.61%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$3,018
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $3,792 expenses = $774 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
$3,018
Total Expenses
$3,792
Mortgage P&I
70%
$2,127
Property Taxes
24%
$731
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0