Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.5% first-year return on $87,885 initial cash invested.
-7.5%
Cash On Cash
5.05%
Cap Rate
0.82
DSCR
$3,080
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $3,629 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,885
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$3,629
Mortgage P&I
70%
$2,155
Property Taxes
17%
$523
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0