Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.05% first-year return on $87,077 initial cash invested.
-10.05%
Cash On Cash
4.61%
Cap Rate
0.72
DSCR
$2,310
Rent
-$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $3,039 expenses = $729 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,077
Downpayment
20%
$82,930
Closing costs
1%
$4,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$3,039
Mortgage P&I
95%
$2,205
Property Taxes
1%
$22
Home Insurance
6%
$145
HOA
3%
$65
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0