Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.06% first-year return on $86,079 initial cash invested.
-5.06%
Cash On Cash
5.36%
Cap Rate
0.89
DSCR
$2,894
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $3,257 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,079
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,894
Total Expenses
$3,257
Mortgage P&I
71%
$2,049
Property Taxes
11%
$311
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0