Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.05% first-year return on $87,675 initial cash invested.
-16.05%
Cash On Cash
3.78%
Cap Rate
0.55
DSCR
$2,153
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $3,326 expenses = $1,173 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,675
Downpayment
20%
$83,500
Closing costs
1%
$4,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,153
Total Expenses
$3,326
Mortgage P&I
111%
$2,379
Property Taxes
11%
$231
Home Insurance
7%
$152
HOA
0%
$4
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0