Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $87,654 initial cash invested.
-17.07%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$2,008
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $3,255 expenses = $1,247 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,654
Downpayment
20%
$83,480
Closing costs
1%
$4,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,008
Total Expenses
$3,255
Mortgage P&I
106%
$2,124
Property Taxes
22%
$440
Home Insurance
8%
$170
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0