Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.61% first-year return on $86,436 initial cash invested.
-6.61%
Cash On Cash
5.67%
Cap Rate
0.86
DSCR
$2,945
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $3,421 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,436
Downpayment
20%
$82,320
Closing costs
1%
$4,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,945
Total Expenses
$3,421
Mortgage P&I
77%
$2,274
Property Taxes
8%
$233
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0