Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.43% first-year return on $87,969 initial cash invested.
-4.43%
Cash On Cash
5.41%
Cap Rate
0.92
DSCR
$3,012
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $3,337 expenses = $325 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,969
Downpayment
20%
$83,780
Closing costs
1%
$4,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,012
Total Expenses
$3,337
Mortgage P&I
68%
$2,063
Property Taxes
11%
$340
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0