Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.28% first-year return on $86,709 initial cash invested.
-16.28%
Cash On Cash
3.11%
Cap Rate
0.5
DSCR
$2,034
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $3,210 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,709
Downpayment
20%
$82,580
Closing costs
1%
$4,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,034
Total Expenses
$3,210
Mortgage P&I
105%
$2,144
Property Taxes
20%
$397
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0