Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.78% first-year return on $86,100 initial cash invested.
-5.78%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$2,767
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,767 income − $3,182 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,100
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,767
Total Expenses
$3,182
Mortgage P&I
74%
$2,046
Property Taxes
10%
$273
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0