Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.65% first-year return on $87,696 initial cash invested.
-7.65%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,786
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $3,345 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,696
Downpayment
20%
$83,520
Closing costs
1%
$4,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,786
Total Expenses
$3,345
Mortgage P&I
74%
$2,052
Property Taxes
15%
$422
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0