Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.41% first-year return on $86,331 initial cash invested.
-12.41%
Cash On Cash
4.26%
Cap Rate
0.66
DSCR
$2,512
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $3,405 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,331
Downpayment
20%
$82,220
Closing costs
1%
$4,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,512
Total Expenses
$3,405
Mortgage P&I
89%
$2,227
Property Taxes
15%
$377
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0