Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.37% first-year return on $88,011 initial cash invested.
-9.37%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$2,847
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $3,534 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,011
Downpayment
20%
$83,820
Closing costs
1%
$4,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,847
Total Expenses
$3,534
Mortgage P&I
75%
$2,128
Property Taxes
18%
$511
Home Insurance
5%
$155
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0