Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.53% first-year return on $87,990 initial cash invested.
-9.53%
Cash On Cash
4.87%
Cap Rate
0.75
DSCR
$2,835
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $3,534 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,990
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,835
Total Expenses
$3,534
Mortgage P&I
80%
$2,258
Property Taxes
14%
$391
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0