Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.1% first-year return on $87,444 initial cash invested.
-9.1%
Cash On Cash
4.64%
Cap Rate
0.75
DSCR
$2,713
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $3,376 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,444
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,713
Total Expenses
$3,376
Mortgage P&I
79%
$2,138
Property Taxes
14%
$383
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0