Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.98% first-year return on $86,961 initial cash invested.
-8.98%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$2,395
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,395 income − $3,046 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,961
Downpayment
20%
$82,820
Closing costs
1%
$4,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,395
Total Expenses
$3,046
Mortgage P&I
87%
$2,073
Property Taxes
8%
$200
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0