Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.66% first-year return on $85,995 initial cash invested.
-18.66%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$1,343
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,343 income − $2,680 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,995
Downpayment
20%
$81,900
Closing costs
1%
$4,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,343
Total Expenses
$2,680
Mortgage P&I
156%
$2,100
Property Taxes
6%
$84
Home Insurance
11%
$147
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0