Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.29% first-year return on $86,919 initial cash invested.
-11.29%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$2,404
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $3,222 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,404
Total Expenses
$3,222
Mortgage P&I
86%
$2,074
Property Taxes
16%
$384
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0