Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.75% first-year return on $86,079 initial cash invested.
-22.75%
Cash On Cash
2.25%
Cap Rate
0.34
DSCR
$2,227
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $3,859 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,079
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$3,859
Mortgage P&I
103%
$2,290
Property Taxes
36%
$808
Home Insurance
6%
$144
HOA
2%
$38
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0