Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.36% first-year return on $87,738 initial cash invested.
-12.36%
Cash On Cash
4.31%
Cap Rate
0.66
DSCR
$2,485
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $3,389 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,738
Downpayment
20%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,485
Total Expenses
$3,389
Mortgage P&I
92%
$2,280
Property Taxes
7%
$181
Home Insurance
6%
$148
HOA
5%
$135
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0