Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.69% first-year return on $86,625 initial cash invested.
-24.69%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$1,245
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,245 income − $3,027 expenses = $1,782 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,625
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,245
Total Expenses
$3,027
Mortgage P&I
171%
$2,123
Property Taxes
35%
$432
Home Insurance
12%
$149
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0