Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.74% first-year return on $86,478 initial cash invested.
-6.74%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$2,928
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $3,414 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,478
Downpayment
20%
$82,360
Closing costs
1%
$4,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,928
Total Expenses
$3,414
Mortgage P&I
72%
$2,104
Property Taxes
14%
$402
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0