Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.05% first-year return on $86,352 initial cash invested.
-14.05%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$2,415
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $3,426 expenses = $1,011 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,352
Downpayment
20%
$82,240
Closing costs
1%
$4,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,415
Total Expenses
$3,426
Mortgage P&I
85%
$2,052
Property Taxes
20%
$486
Home Insurance
6%
$144
HOA
5%
$115
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0