Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.14% first-year return on $86,247 initial cash invested.
-11.14%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$2,000
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $2,801 expenses = $801 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
$2,000
Total Expenses
$2,801
Mortgage P&I
101%
$2,030
Property Taxes
5%
$104
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0