Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.01% first-year return on $86,688 initial cash invested.
-6.01%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$2,944
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $3,378 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,688
Downpayment
20%
$82,560
Closing costs
1%
$4,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,944
Total Expenses
$3,378
Mortgage P&I
70%
$2,064
Property Taxes
14%
$409
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0