Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.23% first-year return on $87,486 initial cash invested.
-18.23%
Cash On Cash
2.86%
Cap Rate
0.45
DSCR
$2,042
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $3,371 expenses = $1,329 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,486
Downpayment
20%
$83,320
Closing costs
1%
$4,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$3,371
Mortgage P&I
109%
$2,221
Property Taxes
6%
$129
Home Insurance
7%
$149
HOA
17%
$341
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0