Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.12% first-year return on $86,604 initial cash invested.
-19.12%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$2,853
Rent
-$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $4,233 expenses = $1,380 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,604
Downpayment
20%
$82,480
Closing costs
1%
$4,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,853
Total Expenses
$4,233
Mortgage P&I
76%
$2,163
Property Taxes
17%
$486
Home Insurance
5%
$142
HOA
25%
$700
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0