Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $87,738 initial cash invested.
-12.08%
Cash On Cash
4.23%
Cap Rate
0.67
DSCR
$2,941
Rent
-$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $3,824 expenses = $883 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,738
Downpayment
20%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,941
Total Expenses
$3,824
Mortgage P&I
75%
$2,209
Property Taxes
24%
$702
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0