Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.55% first-year return on $87,024 initial cash invested.
-2.55%
Cash On Cash
5.9%
Cap Rate
0.99
DSCR
$3,246
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $3,431 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,024
Downpayment
20%
$82,880
Closing costs
1%
$4,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,246
Total Expenses
$3,431
Mortgage P&I
63%
$2,060
Property Taxes
10%
$333
Home Insurance
5%
$149
HOA
1%
$45
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0