Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $88,032 initial cash invested.
-15.08%
Cash On Cash
3.35%
Cap Rate
0.54
DSCR
$2,357
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $3,463 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,032
Downpayment
20%
$83,840
Closing costs
1%
$4,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,357
Total Expenses
$3,463
Mortgage P&I
92%
$2,160
Property Taxes
23%
$543
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0