Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $86,751 initial cash invested.
-11.62%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$2,199
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $3,039 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,751
Downpayment
20%
$82,620
Closing costs
1%
$4,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,199
Total Expenses
$3,039
Mortgage P&I
94%
$2,065
Property Taxes
12%
$257
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0