Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $87,528 initial cash invested.
-16.67%
Cash On Cash
3.47%
Cap Rate
0.53
DSCR
$2,583
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $3,799 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,528
Downpayment
20%
$83,360
Closing costs
1%
$4,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,583
Total Expenses
$3,799
Mortgage P&I
89%
$2,293
Property Taxes
26%
$678
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0