Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.7% first-year return on $87,129 initial cash invested.
-10.7%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$1,997
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,129
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,997
Total Expenses
$2,774
Mortgage P&I
102%
$2,043
Property Taxes
3%
$66
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0