Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.7% first-year return on $86,625 initial cash invested.
-1.7%
Cash On Cash
6.25%
Cap Rate
1.01
DSCR
$3,063
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $3,186 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,625
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,063
Total Expenses
$3,186
Mortgage P&I
69%
$2,119
Property Taxes
4%
$125
Home Insurance
5%
$146
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0