Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.05% first-year return on $87,885 initial cash invested.
-0.05%
Cash On Cash
6.55%
Cap Rate
1.07
DSCR
$3,190
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $3,194 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,885
Downpayment
20%
$83,700
Closing costs
1%
$4,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,190
Total Expenses
$3,194
Mortgage P&I
67%
$2,130
Property Taxes
3%
$82
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0