Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.89% first-year return on $87,022 initial cash invested.
-12.89%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$2,284
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $3,219 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,022
Downpayment
20%
$82,878
Closing costs
1%
$4,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,284
Total Expenses
$3,219
Mortgage P&I
93%
$2,126
Property Taxes
10%
$235
Home Insurance
6%
$145
HOA
5%
$120
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0