Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.12% first-year return on $87,381 initial cash invested.
-9.12%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$2,533
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $3,197 expenses = $664 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,381
Downpayment
20%
$83,220
Closing costs
1%
$4,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,533
Total Expenses
$3,197
Mortgage P&I
80%
$2,035
Property Taxes
10%
$260
Home Insurance
6%
$150
HOA
4%
$93
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0