Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.66% first-year return on $86,121 initial cash invested.
-1.66%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$3,121
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,121 income − $3,240 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,121
Downpayment
20%
$82,020
Closing costs
1%
$4,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,121
Total Expenses
$3,240
Mortgage P&I
66%
$2,065
Property Taxes
7%
$215
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0