Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.32% first-year return on $86,079 initial cash invested.
-6.32%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$2,677
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $3,130 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,079
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$3,130
Mortgage P&I
76%
$2,040
Property Taxes
7%
$199
Home Insurance
5%
$144
HOA
2%
$50
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0