Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.94% first-year return on $86,079 initial cash invested.
-13.94%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$2,327
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $3,327 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,327
Total Expenses
$3,327
Mortgage P&I
89%
$2,082
Property Taxes
21%
$496
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0