Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.08% first-year return on $87,087 initial cash invested.
-0.08%
Cash On Cash
6.65%
Cap Rate
1.08
DSCR
$3,592
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $3,598 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,087
Downpayment
20%
$82,940
Closing costs
1%
$4,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,592
Total Expenses
$3,598
Mortgage P&I
59%
$2,123
Property Taxes
11%
$393
Home Insurance
4%
$147
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0