Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.98% first-year return on $85,995 initial cash invested.
-10.98%
Cash On Cash
4.46%
Cap Rate
0.7
DSCR
$2,589
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $3,376 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,589
Total Expenses
$3,376
Mortgage P&I
84%
$2,179
Property Taxes
13%
$336
Home Insurance
6%
$147
HOA
2%
$42
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0