Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.65% first-year return on $86,247 initial cash invested.
-13.65%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$2,187
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $3,168 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,247
Downpayment
20%
$82,140
Closing costs
1%
$4,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,187
Total Expenses
$3,168
Mortgage P&I
94%
$2,052
Property Taxes
19%
$408
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0