Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $87,780 initial cash invested.
-11.61%
Cash On Cash
4.16%
Cap Rate
0.67
DSCR
$2,442
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $3,291 expenses = $849 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,780
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,442
Total Expenses
$3,291
Mortgage P&I
89%
$2,176
Property Taxes
14%
$333
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0