Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $86,394 initial cash invested.
-14.5%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$2,772
Rent
-$1,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $3,816 expenses = $1,044 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,394
Downpayment
20%
$82,280
Closing costs
1%
$4,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,772
Total Expenses
$3,816
Mortgage P&I
74%
$2,061
Property Taxes
32%
$885
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0