Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.34% first-year return on $86,520 initial cash invested.
-13.34%
Cash On Cash
3.87%
Cap Rate
0.61
DSCR
$2,340
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $3,302 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,520
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$3,302
Mortgage P&I
93%
$2,175
Property Taxes
16%
$374
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0