Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.54% first-year return on $86,919 initial cash invested.
-7.54%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$2,723
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $3,269 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,919
Downpayment
20%
$82,780
Closing costs
1%
$4,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,723
Total Expenses
$3,269
Mortgage P&I
75%
$2,052
Property Taxes
13%
$361
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0