Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.94% first-year return on $87,780 initial cash invested.
-6.94%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$3,247
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,247 income − $3,755 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,780
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,247
Total Expenses
$3,755
Mortgage P&I
65%
$2,096
Property Taxes
21%
$666
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0