Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $87,864 initial cash invested.
-7.95%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$2,988
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $3,570 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,864
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,988
Total Expenses
$3,570
Mortgage P&I
70%
$2,082
Property Taxes
19%
$562
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0