Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.61% first-year return on $87,465 initial cash invested.
-12.61%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,249
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $3,168 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,465
Downpayment
20%
$83,300
Closing costs
1%
$4,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,249
Total Expenses
$3,168
Mortgage P&I
93%
$2,084
Property Taxes
15%
$335
Home Insurance
6%
$140
HOA
1%
$25
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0