Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.54% first-year return on $86,079 initial cash invested.
-6.54%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$2,397
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $2,866 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,397
Total Expenses
$2,866
Mortgage P&I
87%
$2,090
Property Taxes
0%
$8
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0