Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.64% first-year return on $87,990 initial cash invested.
-7.64%
Cash On Cash
4.95%
Cap Rate
0.8
DSCR
$2,617
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $3,177 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,990
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,617
Total Expenses
$3,177
Mortgage P&I
82%
$2,158
Property Taxes
7%
$191
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0