Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.37% first-year return on $87,633 initial cash invested.
-10.37%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$2,425
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $3,182 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,633
Downpayment
20%
$83,460
Closing costs
1%
$4,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,425
Total Expenses
$3,182
Mortgage P&I
86%
$2,094
Property Taxes
13%
$309
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0