Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.67% first-year return on $87,276 initial cash invested.
-0.67%
Cash On Cash
6.91%
Cap Rate
1.06
DSCR
$3,733
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,733 income − $3,782 expenses = $49 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,276
Downpayment
20%
$83,120
Closing costs
1%
$4,156
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,733
Total Expenses
$3,782
Mortgage P&I
60%
$2,254
Property Taxes
11%
$410
Home Insurance
4%
$147
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0