Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.79% first-year return on $87,990 initial cash invested.
-16.79%
Cash On Cash
3.12%
Cap Rate
0.49
DSCR
$2,043
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $3,274 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,990
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,043
Total Expenses
$3,274
Mortgage P&I
109%
$2,219
Property Taxes
18%
$377
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0