Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.92% first-year return on $86,856 initial cash invested.
-11.92%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$2,815
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $3,678 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,856
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,815
Total Expenses
$3,678
Mortgage P&I
75%
$2,106
Property Taxes
25%
$690
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0