Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.8% first-year return on $86,079 initial cash invested.
-20.8%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$1,773
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,773 income − $3,265 expenses = $1,492 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,079
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,773
Total Expenses
$3,265
Mortgage P&I
115%
$2,044
Property Taxes
33%
$591
Home Insurance
8%
$144
HOA
1%
$25
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0