Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.29% first-year return on $87,906 initial cash invested.
-10.29%
Cash On Cash
4.43%
Cap Rate
0.72
DSCR
$2,825
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,825 income − $3,579 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,906
Downpayment
20%
$83,720
Closing costs
1%
$4,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,825
Total Expenses
$3,579
Mortgage P&I
76%
$2,158
Property Taxes
19%
$537
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0