Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.18% first-year return on $87,360 initial cash invested.
-14.18%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$2,347
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $3,379 expenses = $1,032 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,360
Downpayment
20%
$83,200
Closing costs
1%
$4,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,347
Total Expenses
$3,379
Mortgage P&I
90%
$2,116
Property Taxes
22%
$506
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0