Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $86,037 initial cash invested.
-10.54%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$2,296
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $3,052 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,037
Downpayment
20%
$81,940
Closing costs
1%
$4,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,296
Total Expenses
$3,052
Mortgage P&I
90%
$2,058
Property Taxes
11%
$251
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0