Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.02% first-year return on $87,843 initial cash invested.
-12.02%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$2,074
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $2,954 expenses = $880 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,843
Downpayment
20%
$83,660
Closing costs
1%
$4,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$2,954
Mortgage P&I
102%
$2,124
Property Taxes
6%
$116
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0