Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.16% first-year return on $87,885 initial cash invested.
-22.16%
Cash On Cash
2.29%
Cap Rate
0.34
DSCR
$1,868
Rent
-$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $3,491 expenses = $1,623 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,885
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,868
Total Expenses
$3,491
Mortgage P&I
125%
$2,327
Property Taxes
14%
$254
Home Insurance
8%
$149
HOA
15%
$276
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0