Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $87,339 initial cash invested.
-6.46%
Cash On Cash
4.75%
Cap Rate
0.83
DSCR
$2,464
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,464 income − $2,934 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,339
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,464
Total Expenses
$2,934
Mortgage P&I
81%
$1,995
Property Taxes
6%
$153
Home Insurance
6%
$146
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0