Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.23% first-year return on $86,310 initial cash invested.
-8.23%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$2,621
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,621 income − $3,213 expenses = $592 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,310
Downpayment
20%
$82,200
Closing costs
1%
$4,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,621
Total Expenses
$3,213
Mortgage P&I
79%
$2,073
Property Taxes
10%
$254
Home Insurance
7%
$173
HOA
1%
$32
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0