Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.64% first-year return on $86,247 initial cash invested.
-9.64%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$2,564
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $3,257 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,247
Downpayment
20%
$82,140
Closing costs
1%
$4,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,564
Total Expenses
$3,257
Mortgage P&I
80%
$2,041
Property Taxes
16%
$405
Home Insurance
6%
$145
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0