Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $87,339 initial cash invested.
-12.23%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$2,808
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $3,698 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,339
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,808
Total Expenses
$3,698
Mortgage P&I
75%
$2,118
Property Taxes
25%
$702
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0